SCHEDULE OF SEGMENT INFORMATION |
SCHEDULE
OF SEGMENT INFORMATION
| |
| | | |
| | | |
| | | |
| - | | |
| | | |
| | |
| |
Consolidated | | |
US | | |
Taiwan | | |
Consolidated | | |
US | | |
Taiwan | |
| |
December 31, 2024 | | |
December 31, 2023 | |
| |
| | |
| | |
| | |
| | |
| | |
| |
Revenues | |
$ | 6,020,639 | | |
$ | 869,261 | | |
$ | 5,151,378 | | |
$ | 6,495,865 | | |
$ | 852,136 | | |
$ | 5,643,729 | |
Cost of Goods Sold | |
| 4,719,005 | | |
| 615,010 | | |
| 4,103,995 | | |
| 5,428,261 | | |
| 932,868 | | |
| 4,495,393 | |
Gross Profit | |
| 1,301,634 | | |
| 254,251 | | |
| 1,047,383 | | |
| 1,067,604 | | |
| (80,732 | ) | |
| 1,148,336 | |
| |
| | | |
| | | |
| | | |
| - | | |
| | | |
| | |
Operating Expenses | |
| | | |
| | | |
| | | |
| - | | |
| | | |
| | |
Salaries and Payroll Expenses | |
| 1,667,330 | | |
| 967,793 | | |
| 699,537 | | |
| 1,756,364 | | |
| 988,848 | | |
| 767,516 | |
Pension | |
| 21,832 | | |
| | | |
| 21,832 | | |
| 20,518 | | |
| | | |
| 20,518 | |
Travel and Entertainment | |
| 552,123 | | |
| 483,146 | | |
| 68,977 | | |
| 640,815 | | |
| 587,317 | | |
| 53,498 | |
Stock-based compensation | |
| 122,600 | | |
| 122,600 | | |
| | | |
| 104,600 | | |
| 104,600 | | |
| | |
Marketing | |
| 757,736 | | |
| 757,736 | | |
| | | |
| 332,852 | | |
| 332,852 | | |
| | |
Public Company expenses | |
| 520,966 | | |
| 520,966 | | |
| | | |
| 354,215 | | |
| 354,215 | | |
| | |
Audit and Accounting | |
| 312,920 | | |
| 312,920 | | |
| | | |
| 162,700 | | |
| 162,700 | | |
| | |
Consulting Services | |
| 412,962 | | |
| 412,962 | | |
| | | |
| 367,148 | | |
| 367,148 | | |
| | |
Research and Development | |
| 363,350 | | |
| 363,350 | | |
| | | |
| 797,112 | | |
| 797,112 | | |
| | |
Software Subscription | |
| 85,111 | | |
| 85,111 | | |
| | | |
| 42,209 | | |
| 42,209 | | |
| | |
Insurance | |
| 60,873 | | |
| 12,664 | | |
| 48,209 | | |
| 57,851 | | |
| 12,270 | | |
| 45,581 | |
Rent | |
| 142,986 | | |
| 101,731 | | |
| 41,255 | | |
| 123,255 | | |
| 83,002 | | |
| 40,253 | |
Office Supplies and Postage | |
| 34,276 | | |
| | | |
| 34,276 | | |
| 25,813 | | |
| | | |
| 25,813 | |
Other operating expenses | |
| 316,872 | | |
| 215,849 | | |
| 101,023 | | |
| 323,027 | | |
| 270,937 | | |
| 52,090 | |
Total Operating Expenses | |
| 5,371,937 | | |
| 4,356,828 | | |
| 1,015,109 | | |
| 5,108,479 | | |
| 4,103,210 | | |
| 1,005,269 | |
Loss (Income) from Operations | |
| (4,070,303 | ) | |
| (4,102,577 | ) | |
| 32,274 | | |
| (4,040,875 | ) | |
| (4,183,943 | ) | |
| 143,068 | |
Interest Income and Other (Expenses), net | |
| 121,868 | | |
| 95,330 | | |
| 26,538 | | |
| (83,483 | ) | |
| (84,452 | ) | |
| 969 | |
|