Revenue and Segment Information |
3. Revenue and Segment Information In connection with the Company's acquisition of 51% ownership of PET Labs in October 2023, the Company manufactures and sells nuclear medical doses for PET scanning in South Africa. The Company recognized revenue of $1,198,345 and $1,022,299 for the three months ended June 30, 2025 and 2024, respectively, and $2,299,950 and $1,862,653 for the six months ended June 30, 2025 and 2024, respectively. The following table presents changes in the Company’s accounts receivable for the six months ended June 30, 2025:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2024 |
|
|
Additions |
|
|
Deductions |
|
|
Balance as of June 30, 2025 |
|
Accounts receivable |
|
$ |
706,925 |
|
|
$ |
2,299,950 |
|
|
$ |
(2,357,399 |
) |
|
$ |
649,476 |
|
Segment Information Beginning in 2024, primarily as a result of increased business activities of its subsidiary, Quantum Leap Energy LLC, the Company has two operating segments: (i) nuclear fuels, and (ii) specialist isotopes and related services. The nuclear fuels segment is focused on research and development of technologies and methods used to produce high-assay low-enriched uranium (HALEU) and Lithium-6 for the advanced nuclear fuels target end market. The specialist isotopes and related services segment is focused on research and development of technologies and methods used to separate high-value, low-volume isotopes (such as C-14, Mo-100 and Si-28) for highly specialized target end markets other than advanced nuclear fuels, including pharmaceuticals and agrochemicals, nuclear medical imaging and semiconductors, as well as services related to these isotopes, and this segment includes PET Labs. The Company’s chief operating decision maker (“CODM”) is its chief executive officer. The segment revenue and segment net loss is regularly reviewed by the CODM in deciding how to allocate resources. The Company manages assets on a total company basis, not by operating segment, as the assets are shared or commingled. Therefore, the CODM does not regularly review any asset information by operating segment and, accordingly, asset information is not reported on a segment basis. Select information from the consolidated statements of operations and comprehensive loss as of the three months ended June 30, 2025 and 2024 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
Net Loss Before Allocation to Noncontrolling Interest |
|
|
|
Three Months Ended June 30, |
|
|
Three Months Ended June 30, |
|
Segment |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Specialist isotopes and related services |
|
$ |
1,198,345 |
|
|
$ |
1,022,299 |
|
|
$ |
(8,195,975 |
) |
|
$ |
(6,219,317 |
) |
Nuclear fuels |
|
|
— |
|
|
|
— |
|
|
|
(66,711,648 |
) |
|
|
(2,852,272 |
) |
Corporate |
|
|
— |
|
|
|
— |
|
|
|
(249,536 |
) |
|
|
190,147 |
|
|
|
$ |
1,198,345 |
|
|
$ |
1,022,299 |
|
|
$ |
(75,157,159 |
) |
|
$ |
(8,881,442 |
) |
Select information from the consolidated statements of operations and comprehensive loss as of the six months ended June 30, 2025 and 2024 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
Net Loss Before Allocation to Noncontrolling Interest |
|
|
|
Six Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
Segment |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Specialist isotopes and related services |
|
$ |
2,299,950 |
|
|
$ |
1,862,653 |
|
|
$ |
(14,585,508 |
) |
|
$ |
(10,862,811 |
) |
Nuclear fuels |
|
|
— |
|
|
|
— |
|
|
|
(68,805,297 |
) |
|
|
(4,931,279 |
) |
Corporate |
|
|
— |
|
|
|
— |
|
|
|
(227,786 |
) |
|
|
(52,196 |
) |
|
|
$ |
2,299,950 |
|
|
$ |
1,862,653 |
|
|
$ |
(83,618,591 |
) |
|
$ |
(15,846,286 |
) |
A reconciliation of total segment revenue to total consolidated revenue and of total segment gross profit and segment operating income to total consolidated income before income taxes, for the three months ended June 30, 2025 and 2024, is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2025 |
|
|
|
Specialist isotopes and related services |
|
|
Nuclear fuels |
|
|
Corporate |
|
|
Total |
|
Sales from external customers |
|
$ |
1,198,345 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,198,345 |
|
Less: cost of sales |
|
|
(626,247 |
) |
|
|
— |
|
|
|
— |
|
|
|
(626,247 |
) |
Segment gross profit |
|
|
572,098 |
|
|
|
— |
|
|
|
— |
|
|
|
572,098 |
|
Personnel expenses |
|
|
4,451,837 |
|
|
|
2,440,753 |
|
|
|
— |
|
|
|
6,892,590 |
|
Professional fees |
|
|
2,387,459 |
|
|
|
461,395 |
|
|
|
— |
|
|
|
2,848,854 |
|
Other segment expenses |
|
|
2,546,036 |
|
|
|
253,204 |
|
|
|
— |
|
|
|
2,799,240 |
|
Segment operating loss |
|
|
(8,813,234 |
) |
|
|
(3,155,352 |
) |
|
|
— |
|
|
|
(11,968,586 |
) |
Foreign exchange transaction gain |
|
|
— |
|
|
|
— |
|
|
|
(37,047 |
) |
|
|
(37,047 |
) |
Change in fair value of share liability |
|
|
— |
|
|
|
— |
|
|
|
(141,769 |
) |
|
|
(141,769 |
) |
Change in fair value of convertible notes payable |
|
|
— |
|
|
|
(63,757,723 |
) |
|
|
— |
|
|
|
(63,757,723 |
) |
Interest income (expense), net |
|
|
641,358 |
|
|
|
201,846 |
|
|
|
— |
|
|
|
843,204 |
|
Loss before income tax expense |
|
$ |
(8,171,876 |
) |
|
$ |
(66,711,229 |
) |
|
$ |
(178,816 |
) |
|
$ |
(75,061,921 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2024 |
|
|
|
Specialist isotopes and related services |
|
|
Nuclear fuels |
|
|
Corporate |
|
|
Total |
|
Sales from external customers |
|
$ |
1,022,299 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,022,299 |
|
Less: cost of sales |
|
|
(601,275 |
) |
|
|
— |
|
|
|
— |
|
|
|
(601,275 |
) |
Segment gross profit |
|
|
421,024 |
|
|
|
— |
|
|
|
— |
|
|
|
421,024 |
|
Personnel expenses |
|
|
3,300,621 |
|
|
|
460,808 |
|
|
|
— |
|
|
|
3,761,429 |
|
Professional fees |
|
|
1,939,382 |
|
|
|
(466,887 |
) |
|
|
— |
|
|
|
1,472,495 |
|
Other segment expenses |
|
|
1,312,161 |
|
|
|
1,332,395 |
|
|
|
— |
|
|
|
2,644,556 |
|
Segment operating loss |
|
|
(6,131,140 |
) |
|
|
(1,326,316 |
) |
|
|
— |
|
|
|
(7,457,456 |
) |
Foreign exchange transaction gain |
|
|
— |
|
|
|
— |
|
|
|
26,147 |
|
|
|
26,147 |
|
Change in fair value of share liability |
|
|
— |
|
|
|
— |
|
|
|
164,000 |
|
|
|
164,000 |
|
Change in fair value of convertible notes payable |
|
|
— |
|
|
|
(1,574,816 |
) |
|
|
— |
|
|
|
(1,574,816 |
) |
Interest income (expense), net |
|
|
(25,548 |
) |
|
|
— |
|
|
|
— |
|
|
|
(25,548 |
) |
Loss before income tax expense |
|
$ |
(6,156,688 |
) |
|
$ |
(2,901,132 |
) |
|
$ |
190,147 |
|
|
$ |
(8,867,673 |
) |
A reconciliation of total segment revenue to total consolidated revenue and of total segment gross profit and segment operating income to total consolidated income before income taxes, for the six months ended June 30, 2025 and 2024, is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2025 |
|
|
|
Specialist isotopes and related services |
|
|
Nuclear fuels |
|
|
Corporate |
|
|
Total |
|
Sales from external customers |
|
$ |
2,299,950 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,299,950 |
|
Less: cost of sales |
|
|
(1,401,012 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,401,012 |
) |
Segment gross profit |
|
|
898,938 |
|
|
|
— |
|
|
|
— |
|
|
|
898,938 |
|
Personnel expenses |
|
|
7,751,878 |
|
|
|
3,031,996 |
|
|
|
— |
|
|
|
10,783,874 |
|
Professional fees |
|
|
4,166,442 |
|
|
|
837,424 |
|
|
|
— |
|
|
|
5,003,866 |
|
Other segment expenses |
|
|
4,434,525 |
|
|
|
597,595 |
|
|
|
— |
|
|
|
5,032,120 |
|
Segment operating loss |
|
|
(15,453,907 |
) |
|
|
(4,467,015 |
) |
|
|
— |
|
|
|
(19,920,922 |
) |
Foreign exchange transaction gain |
|
|
— |
|
|
|
— |
|
|
|
(98,517 |
) |
|
|
(98,517 |
) |
Change in fair value of share liability |
|
|
— |
|
|
|
— |
|
|
|
(129,269 |
) |
|
|
(129,269 |
) |
Change in fair value of convertible notes payable |
|
|
— |
|
|
|
(64,715,131 |
) |
|
|
— |
|
|
|
(64,715,131 |
) |
Interest income (expense), net |
|
|
892,498 |
|
|
|
377,268 |
|
|
|
— |
|
|
|
1,269,766 |
|
Loss before income tax expense |
|
$ |
(14,561,409 |
) |
|
$ |
(68,804,878 |
) |
|
$ |
(227,786 |
) |
|
$ |
(83,594,073 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2024 |
|
|
|
Specialist isotopes and related services |
|
|
Nuclear fuels |
|
|
Corporate |
|
|
Total |
|
Sales from external customers |
|
$ |
1,862,653 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,862,653 |
|
Less: cost of sales |
|
|
(1,162,759 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,162,759 |
) |
Segment gross profit |
|
|
699,894 |
|
|
|
— |
|
|
|
— |
|
|
|
699,894 |
|
Personnel expenses |
|
|
5,907,066 |
|
|
|
460,808 |
|
|
|
— |
|
|
|
6,367,874 |
|
Professional fees |
|
|
3,188,364 |
|
|
|
643,301 |
|
|
|
— |
|
|
|
3,831,665 |
|
Other segment expenses |
|
|
2,440,226 |
|
|
|
1,332,395 |
|
|
|
— |
|
|
|
3,772,621 |
|
Segment operating loss |
|
|
(10,835,762 |
) |
|
|
(2,436,504 |
) |
|
|
— |
|
|
|
(13,272,266 |
) |
Foreign exchange transaction gain |
|
|
— |
|
|
|
— |
|
|
|
1,804 |
|
|
|
1,804 |
|
Change in fair value of share liability |
|
|
— |
|
|
|
— |
|
|
|
(54,000 |
) |
|
|
(54,000 |
) |
Change in fair value of convertible notes payable |
|
|
— |
|
|
|
(2,528,526 |
) |
|
|
— |
|
|
|
(2,528,526 |
) |
Interest income (expense), net |
|
|
(27,148 |
) |
|
|
— |
|
|
|
— |
|
|
|
(27,148 |
) |
Loss before income tax expense |
|
$ |
(10,862,910 |
) |
|
$ |
(4,965,030 |
) |
|
$ |
(52,196 |
) |
|
$ |
(15,880,136 |
) |
|