Schedule of Operating Segment |
Schedule
of operating segment
| |
Three months Ended June 30, | | |
Changes | |
| |
2025 | | |
2024 | | |
Amount | | |
% | |
Software services | |
$ | 2,101 | | |
| 663 | | |
| 1,438 | | |
| 217 | % |
Managed services and support | |
| 1,388 | | |
| 2,253 | | |
| (865 | ) | |
| (38 | )% |
Platform services | |
| 70 | | |
| 68 | | |
| 2 | | |
| 2 | % |
Revenue | |
$ | 3,559 | | |
$ | 2,984 | | |
$ | (574 | ) | |
| 19 | % |
| |
Six months Ended June 30, | | |
Changes | |
| |
2025 | | |
2024 | | |
Amount | | |
% | |
Software services | |
$ | 4,266 | | |
| 2,235 | | |
| 2,031 | | |
| 91 | % |
Managed services and support | |
| 2,857 | | |
| 4,724 | | |
| (1,867 | ) | |
| (40 | )% |
Platform services | |
| 140 | | |
| 134 | | |
| 6 | | |
| 4 | % |
Revenue | |
$ | 7,263 | | |
$ | 7,093 | | |
$ | (170 | ) | |
| 2 | % |
Three months ended June 30, 2025 | |
Particulars | |
Software Services | | |
Managed Services | | |
Platform Services | | |
Total | |
Revenue from customers | |
$ | 2,101 | | |
$ | 1,388 | | |
$ | 70 | | |
$ | 3,559 | |
Less: | |
| | | |
| | | |
| | | |
| | |
Cost of revenue | |
| (1,853 | ) | |
| (1,156 | ) | |
| (55 | ) | |
| (3,064 | ) |
Segmental gross profit | |
| 248 | | |
| 232 | | |
| 15 | | |
| 494 | |
Research and development | |
| - | | |
| - | | |
| 55 | | |
| 55 | |
Sales and marketing | |
| 364 | | |
| 240 | | |
| 12 | | |
| 616 | |
General and administrative | |
| 698 | | |
| 461 | | |
| 23 | | |
| 1,182 | |
Segmental loss | |
| (814 | ) | |
| (469 | ) | |
| (75 | ) | |
| (1,359 | ) |
Interest expenses | |
| (12 | ) | |
| (8 | ) | |
| - | | |
| (20 | ) |
Other income | |
| 8 | | |
| 5 | | |
| - | | |
| 13 | |
Loss before income taxes | |
| (818 | ) | |
| (472 | ) | |
| (75 | ) | |
| (1,368 | ) |
Income tax | |
| - | | |
| - | | |
| - | | |
| - | |
Loss after income taxes | |
| (818 | ) | |
| (472 | ) | |
| (75 | ) | |
| (1,368 | ) |
Six months ended June 30, 2025 |
| |
Particulars | |
Software Services | | |
Managed Services | | |
Platform Services | | |
Total | |
Revenue from customers | |
$ | 4,266 | | |
$ | 2,857 | | |
$ | 140 | | |
$ | 7,263 | |
Less: | |
| | | |
| | | |
| | | |
| | |
Cost of revenue | |
| (3,833 | ) | |
| (2,487 | ) | |
| (119 | ) | |
| (6,440 | ) |
Segmental gross profit | |
| 433 | | |
| 370 | | |
| 21 | | |
| 823 | |
Research and development | |
| - | | |
| - | | |
| 198 | | |
| 198 | |
Sales and marketing | |
| 581 | | |
| 389 | | |
| 19 | | |
| 990 | |
General and administrative | |
| 1,398 | | |
| 936 | | |
| 46 | | |
| 2,380 | |
Segmental loss | |
| (1,547 | ) | |
| (955 | ) | |
| (242 | ) | |
| (2,745 | ) |
Interest expenses | |
| (256 | ) | |
| (171 | ) | |
| (8 | ) | |
| (435 | ) |
Depreciation and amortization | |
| - | | |
| - | | |
| (12 | ) | |
| (12 | ) |
Other income | |
| 73 | | |
| 49 | | |
| 2 | | |
| 124 | |
Loss before income taxes | |
| (1,730 | ) | |
| (1,078 | ) | |
| (260 | ) | |
| (3,068 | ) |
Income tax | |
| - | | |
| - | | |
| - | | |
| - | |
Loss after income taxes | |
$ | (1,730 | ) | |
$ | (1,078 | ) | |
$ | (260 | ) | |
$ | (3,068 | ) |
Three months ended June 30, 2024 |
| |
Particulars | |
Software Services | | |
Managed Services | | |
Platform Services | | |
Total | |
Revenue from customers | |
$ | 663 | | |
$ | 2,253 | | |
$ | 68 | | |
$ | 2,984 | |
Less: | |
| | | |
| | | |
| | | |
| - | |
Cost of revenue | |
| (497 | ) | |
| (1,547 | ) | |
| (42 | ) | |
| (2,086 | ) |
Segmental gross profit | |
| 166 | | |
| 706 | | |
| 26 | | |
| 898 | |
Research and development | |
| - | | |
| - | | |
| 207 | | |
| 207 | |
Sales and marketing | |
| 140 | | |
| 476 | | |
| 14 | | |
| 631 | |
General and administrative | |
| 201 | | |
| 683 | | |
| 21 | | |
| 904 | |
Segmental loss | |
| (175 | ) | |
| (453 | ) | |
| (216 | ) | |
| (844 | ) |
Interest expenses | |
| (29 | ) | |
| (99 | ) | |
| (3 | ) | |
| (131 | ) |
Depreciation | |
| - | | |
| - | | |
| (534 | ) | |
| (534 | ) |
Loss before income taxes | |
| (204 | ) | |
| (552 | ) | |
| (753 | ) | |
| (1,509 | ) |
Income tax | |
| (0 | ) | |
| (1 | ) | |
| (0 | ) | |
| (1 | ) |
Loss after income taxes | |
$ | (204 | ) | |
$ | (551 | ) | |
$ | (753 | ) | |
$ | (1,510 | ) |
Six months ended June 30, 2024 |
| |
Particulars | |
Software Services | | |
Managed Services | | |
Platform Services | | |
Total | |
Revenue from customers | |
$ | 2,235 | | |
$ | 4,724 | | |
$ | 134 | | |
$ | 7,093 | |
Less: | |
| | | |
| | | |
| | | |
| - | |
Cost of revenue | |
| (2,103 | ) | |
| (2,980 | ) | |
| (98 | ) | |
| (5,181 | ) |
Segmental gross profit | |
| 132 | | |
| 1,744 | | |
| 36 | | |
| 1,912 | |
Research and development | |
| - | | |
| - | | |
| 334 | | |
| 334 | |
Sales and marketing | |
| 477 | | |
| 1,008 | | |
| 29 | | |
| 1,514 | |
General and administrative | |
| 655 | | |
| 1,385 | | |
| 39 | | |
| 2,080 | |
Segmental loss | |
| (1,000 | ) | |
| (650 | ) | |
| (366 | ) | |
| (2,016 | ) |
Interest expenses | |
| (88 | ) | |
| (186 | ) | |
| (5 | ) | |
| (280 | ) |
Depreciation | |
| - | | |
| - | | |
| (1,070 | ) | |
| (1,070 | ) |
Other income | |
| - | | |
| - | | |
| - | | |
| - | |
Loss before income taxes | |
| (1,088 | ) | |
| (836 | ) | |
| (1,441 | ) | |
| (3,366 | ) |
Income tax | |
| (2 | ) | |
| (4 | ) | |
| (0 | ) | |
| (6 | ) |
Loss after income taxes | |
$ | (1,086 | ) | |
$ | (832 | ) | |
$ | (1,441 | ) | |
$ | (3,372 | ) |
|