Schedule of Revenue and Gross Profit Information |
The following tables present revenue and gross
profit information for each of our only reportable segment:
| |
Three Months Ended | | |
Six Months Ended | |
| |
| | |
June 30 | | |
| | |
June 30 | |
| |
June 30 | | |
2024 | | |
June 30 | | |
2024 | |
| |
2025 | | |
(Restated) | | |
2025 | | |
(Restated) | |
Revenues | |
$ | - | | |
$ | 117,142 | | |
$ | - | | |
$ | 118,347 | |
Cost of revenues | |
| - | | |
| 190 | | |
| - | | |
| 467 | |
Segment Gross (loss) profit | |
| - | | |
| 116,952 | | |
| - | | |
| 117,880 | |
| |
| | | |
| | | |
| | | |
| | |
Depreciation Expense | |
$ | 6,697 | | |
$ | 13,305 | | |
$ | 13,718 | | |
$ | 14,591 | |
|
Schedule of Reconciliation of Total Segment Gross Profit |
The following table provides a reconciliation
of total segment gross profit to the Company’s loss before provision for income tax:
| |
Three Months Ended | | |
Six Months Ended | |
| |
| | |
June 30 | | |
| | |
June 30 | |
| |
June 30 | | |
2024 | | |
June 30 | | |
2024 | |
| |
2025 | | |
(Restated) | | |
2025 | | |
(Restated) | |
Segment Gross (loss) profit | |
$ | - | | |
$ | 116,952 | | |
$ | - | | |
$ | 117,880 | |
Less: | |
| | | |
| | | |
| | | |
| | |
Selling, general and administrative expenses | |
| 690,094 | | |
| 653,783 | | |
| 1,305,465 | | |
| 1,392,269 | |
Research and development expenses | |
| 33,276 | | |
| 40,401 | | |
| 62,137 | | |
| 109,467 | |
Stock-based compensation | |
| 1,571,613 | | |
| 282,875 | | |
| 1,620,386 | | |
| 2,314,506 | |
Add (Less): | |
| | | |
| | | |
| | | |
| | |
Interest income | |
| 19,139 | | |
| 27,141 | | |
| 38,210 | | |
| 31,190 | |
Interest expense | |
| (129,413 | ) | |
| (207,079 | ) | |
| (352,380 | ) | |
| (388,755 | ) |
Operating sublease income | |
| 12,000 | | |
| (7,522 | ) | |
| 24,000 | | |
| 478 | |
Gain (loss) on foreign exchange changes | |
| 136,148 | | |
| (64,875 | ) | |
| 126,236 | | |
| (4,145 | ) |
Loss on investment in equity securities | |
| (44,917 | ) | |
| (79,057 | ) | |
| (95,794 | ) | |
| (79,057 | ) |
Other income (expenses), net | |
| (7,180 | ) | |
| 33,193 | | |
| (5,680 | ) | |
| 52,678 | |
Loss before provision income tax | |
$ | (2,309,206 | ) | |
$ | (1,158,306 | ) | |
$ | (3,253,396 | ) | |
$ | (4,085,973 | ) |
|