| SCHEDULE OF SEGMENT REPORTING INFORMATION |
A
reconciliation of net loss for the reportable segments to the applicable line items within the accompanying consolidated statements of
operations is as follows.
SCHEDULE
OF SEGMENT REPORTING INFORMATION
| | |
| | | |
| | | |
| | |
| | |
Year Ended December 31, 2025 | |
| | |
O&G | | |
Renewables | | |
Total | |
| Revenue | |
$ | 410,632 | | |
$ | - | | |
$ | 410,632 | |
| | |
| | | |
| | | |
| | |
| Segment expense: | |
| | | |
| | | |
| | |
| General and administrative expenses | |
| - | | |
| 10,584,333 | | |
| 10,584,333 | |
| Research and development costs | |
| - | | |
| 752,287 | | |
| 752,287 | |
| Operating lease expense and severance tax | |
| 221,053 | | |
| - | | |
| 221,053 | |
| Adjusted segment operating income (loss) | |
| 189,579 | | |
| (11,336,620 | ) | |
| (11,147,041 | ) |
| | |
| | | |
| | | |
| | |
| Reconciliation of “Adjusted segment operating income (loss)” to “Loss before income taxes” | |
| | | |
| | | |
| | |
| Depreciation, depletion and amortization | |
| 192,311 | | |
| 16,754 | | |
| 209,065 | |
| Success fee paid on Share Exchange by controlling shareholder | |
| - | | |
| 12,390,253 | | |
| 12,390,253 | |
| Shares issued as commitment fee for equity line of credit | |
| - | | |
| 3,342,000 | | |
| 3,342,000 | |
| Impairment of technology licenses | |
| - | | |
| 1,115,000 | | |
| 1,115,000 | |
| Impairment of oil and gas assets | |
| 431,900 | | |
| - | | |
| 431,900 | |
| Write off of application costs on abandoned patent applications | |
| - | | |
| 112,128 | | |
| 112,128 | |
| Interest expense | |
| - | | |
| 625,599 | | |
| 625,599 | |
| Loss on debt extinguishment | |
| - | | |
| 880,379 | | |
| 880,379 | |
| Interest income | |
| - | | |
| (25,370 | ) | |
| (25,370 | ) |
| Grant income | |
| - | | |
| (737,811 | ) | |
| (737,811 | ) |
| Change in fair value of warranty liability | |
| - | | |
| (45,965 | ) | |
| (45,965 | ) |
| Foreign currency loss | |
| - | | |
| 16,716 | | |
| 16,716 | |
| | |
O&G | | |
Renewables | | |
Total | |
| | |
Year
Ended December 31, 2024 | |
| | |
O&G | | |
Renewables | | |
Total | |
| Revenue | |
$ | - | | |
$ | - | | |
$ | - | |
| Segment expense: | |
| | | |
| | | |
| | |
| General and administrative
expenses | |
| - | | |
| 2,440,150 | | |
| 2,440,150 | |
| Research and development costs | |
| - | | |
| 1,651,170 | | |
| 1,651,170 | |
| Adjusted
segment operating loss | |
| - | | |
| 4,091,320 | | |
| 4,091,320 | |
| | |
| | | |
| | | |
| | |
| Reconciliation of “Adjusted
segment operating loss” to “Loss before income taxes” | |
| | | |
| | | |
| | |
| Depreciation and amortization | |
| - | | |
| 15,507 | | |
| 15,507 | |
| Provision for loss on convertible
note receivable | |
| - | | |
| 2,942,029 | | |
| 2,942,029 | |
| Impairment of technology license | |
| - | | |
| 1,000,000 | | |
| 1,000,000 | |
| Interest expense | |
| - | | |
| 401,096 | | |
| 401,096 | |
| Interest income | |
| - | | |
| (242,459 | ) | |
| (242,459 | ) |
| Grant income | |
| - | | |
| (2,545,783 | ) | |
| (2,545,783 | ) |
| Changes in fair value of warrant
liability | |
| - | | |
| (2,084,150 | ) | |
| (2,084,150 | ) |
| Foreign currency loss | |
| - | | |
| 44,388 | | |
| 44,388 | |
| | |
2025 | | |
2024 | |
| | |
Year Ended December 31, | |
| | |
2025 | | |
2024 | |
| Depreciation, depletion and amortization: | |
| | | |
| | |
| O&G | |
$ | 192,311 | | |
$ | - | |
| Renewables | |
| 16,754 | | |
| 15,507 | |
| Consolidated depreciation, depletion and amortization expense | |
$ | 209,065 | | |
$ | 15,507 | |
| | |
2025 | | |
2024 | |
| | |
As of December 31, | |
| | |
2025 | | |
2024 | |
| Assets: | |
| | |
| |
| O&G | |
$ | 794,963 | | |
$ | - | |
| Renewables | |
| 31,060,466 | | |
| 4,114,688 | |
| Total assets of reportable segments | |
$ | 31,855,429 | | |
$ | 4,114,688 | |
|