Schedule of Company’s Segments Including a Reconciliation to Income Before Taxes |
The tables below provide information about the Company’s
segments and include a reconciliation to income before taxes:
Schedule of Company’s Segments Including a Reconciliation to Income Before Taxes
Three Months Ended March 31, 2025 | |
Fertility Clinic Services | | |
INVOcell Device | | |
Therapeutics | | |
Total | |
Revenue from external customers | |
| 1,621,553 | | |
| 15,632 | | |
| - | | |
| 1,637,185 | |
Intersegment revenues | |
| - | | |
| 4,500 | | |
| - | | |
| 4,500 | |
Total revenue | |
| 1,621,553 | | |
| 20,132 | | |
| - | | |
| 1,641,685 | |
Reconciliation of revenue | |
| | | |
| | | |
| | | |
| | |
Elimination of intersegment revenue | |
| | | |
| | | |
| | | |
| (4,500 | ) |
Total consolidated revenue | |
| | | |
| | | |
| | | |
| 1,637,185 | |
Less: | |
| | | |
| | | |
| | | |
| | |
Cost of revenue | |
| 1,060,243 | | |
| 3,984 | | |
| - | | |
| 1,064,227 | |
Sales and marketing | |
| 12,974 | | |
| - | | |
| - | | |
| 12,974 | |
General and administrative | |
| 307,101 | | |
| - | | |
| 1,000,583 | | |
| 1,307,684 | |
Research and development | |
| - | | |
| - | | |
| 265,663 | | |
| 265,663 | |
Impairment loss | |
| - | | |
| - | | |
| 14,645,069 | | |
| 14,645,069 | |
Depreciation and amortization | |
| 212,456 | | |
| 2,431 | | |
| - | | |
| 214,887 | |
Segment profit (loss) | |
| 28,778 | | |
| 13,717 | | |
| (15,911,315 | ) | |
| (15,873,319 | ) |
Reconciliation of net loss | |
| | | |
| | | |
| | | |
| | |
Other income (loss) | |
| | | |
| | | |
| | | |
| 15,096 | |
Interest expense | |
| | | |
| | | |
| | | |
| (311,270 | ) |
Unallocated amounts: | |
| | | |
| | | |
| | | |
| | |
Other corporate expenses | |
| | | |
| | | |
| | | |
| (1,229,593 | ) |
Loss before taxes | |
| | | |
| | | |
| | | |
| (17,399,086 | ) |
| |
| | | |
| | | |
| | | |
| | |
Assets | |
| 10,654,643 | | |
| 39,534 | | |
| 16,942,932 | | |
| | |
Three Months Ended March 31, 2024 | |
Fertility Clinic Services | | |
INVOcell Device | | |
Therapeutics | | |
Total | |
Revenue from external customers | |
| 1,537,199 | | |
| 39,087 | | |
| - | | |
| 1,576,286 | |
Intersegment revenues | |
| - | | |
| - | | |
| - | | |
| - | |
Total revenue | |
| 1,537,199 | | |
| 39,087 | | |
| - | | |
| 1,576,286 | |
Reconciliation of revenue | |
| | | |
| | | |
| | | |
| | |
Elimination of intersegment revenue | |
| | | |
| | | |
| | | |
| - | |
Total consolidated revenue | |
| | | |
| | | |
| | | |
| 1,576,286 | |
Less: | |
| | | |
| | | |
| | | |
| | |
Cost of revenue | |
| 865,104 | | |
| (2,999 | ) | |
| - | | |
| 862,105 | |
Sales and marketing | |
| 7,609 | | |
| - | | |
| - | | |
| 7,609 | |
General and administrative | |
| 272,081 | | |
| - | | |
| - | | |
| 272,081 | |
Research and development | |
| - | | |
| - | | |
| - | | |
| - | |
Depreciation and amortization | |
| 212,382 | | |
| 2,431 | | |
| - | | |
| 214,813 | |
Segment profit (loss) | |
| 180,024 | | |
| 39,655 | | |
| - | | |
| 219,679 | |
Reconciliation of net loss | |
| | | |
| | | |
| | | |
| | |
Other income (loss) | |
| | | |
| | | |
| | | |
| 94,655 | |
Interest expense | |
| | | |
| | | |
| | | |
| (181,295 | ) |
Unallocated amounts: | |
| | | |
| | | |
| | | |
| | |
Other corporate expenses | |
| | | |
| | | |
| | | |
| (1,727,716 | ) |
Loss before taxes | |
| | | |
| | | |
| | | |
| (1,594,677 | ) |
| |
| | | |
| | | |
| | | |
| | |
Assets | |
| 11,471,948 | | |
| 49,259 | | |
| - | | |
| | |
|