| SCHEDULE OF SEGMENT INFORMATION |
As
of December 31, 2025, the Company currently has the following reportable segments: Homology of Medicine and Food Series, Computing Power
Product Series, Maca Product Series and others.
SCHEDULE
OF SEGMENT INFORMATION
| | |
Homology of Medicine and Food | | |
Computing Power Product | | |
Maca Product | | |
Unallocated Headquarter | | |
| |
| | |
Business Line | | |
Others | | |
| |
| | |
Homology of Medicine and Food | | |
Computing Power Product | | |
Maca Product | | |
Unallocated Headquarter | | |
| |
| | |
Series | | |
Series | | |
Series | | |
Costs | | |
Total | |
| Revenues, net | |
$ | 1,426,832 | | |
$ | 2,360,373 | | |
$ | 11,981,591 | | |
$ | - | | |
$ | 15,768,796 | |
| Cost of revenue | |
| (1,408,815 | ) | |
| (2,290,396 | ) | |
| (11,982,169 | ) | |
| - | | |
| (15,681,380 | ) |
| Gross profit | |
| 18,017 | | |
| 69,977 | | |
| (578 | ) | |
| - | | |
| 87,416 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Operating expenses | |
| (155,181 | ) | |
| (33,049 | ) | |
| (270,238 | ) | |
| (1,621,521 | ) | |
| (2,079,989 | ) |
| Loss from operations | |
| (137,164 | ) | |
| 36,928 | | |
| (270,816 | ) | |
| (1,621,521 | ) | |
| (1,992,573 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Fair value variation | |
| - | | |
| - | | |
| - | | |
| (17,502,596 | ) | |
| (17,502,596 | ) |
| Other income | |
| 74,271 | | |
| 177 | | |
| 1,654 | | |
| - | | |
| 76,102 | |
| Other expense | |
| (7,107 | ) | |
| (9 | ) | |
| (90 | ) | |
| - | | |
| (7,206 | ) |
| Segment Loss | |
$ | (70,000 | ) | |
| 37,096 | | |
| (269,252 | ) | |
| (19,124,117 | ) | |
| (19,426,273 | ) |
|
SCHEDULE
OF SEGMENT INFORMATION
| | |
Series | | |
Series | | |
Series | | |
Costs | | |
Total | | |
eliminations | | |
Consolidated | |
| | |
Business
Line | | |
Others | | |
| | |
| | |
| |
| | |
Homology
of Medicine and Food | | |
Computing Power Product | | |
Maca
Product | | |
Unallocated
Headquarter | | |
| | |
Adjustments
and | | |
| |
| | |
Series | | |
Series | | |
Series | | |
Costs | | |
Total | | |
eliminations | | |
Consolidated | |
| Revenues,
net | |
$ | 6,349,252 | | |
$ | 3,804,691 | | |
$ | 144,726 | | |
$ | - | | |
$ | 10,298,669 | | |
$ | (891 | ) | |
$ | 10,297,778 | |
| Cost
of revenue | |
| (6,278,927 | ) | |
| (3,777,292 | ) | |
| (116,609 | ) | |
| - | | |
| (10,172,828 | ) | |
| 891 | | |
| (10,171,937 | ) |
| Gross
profit | |
| 70,325 | | |
| 27,399 | | |
| 28,117 | | |
| - | | |
| 125,841 | | |
| - | | |
| 125,841 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Operating
expenses | |
| (20,014 | ) | |
| (60,986 | ) | |
| (1,606,811 | ) | |
| (2,731,520 | ) | |
| (4,419,331 | ) | |
| - | | |
| (4,419,331 | ) |
| Allowance
for credit loss | |
| (2,098 | ) | |
| - | | |
| - | | |
| - | | |
| (2,098 | ) | |
| - | | |
| (2,098 | ) |
| Inventories
impairment loss | |
| - | | |
| - | | |
| (902,776 | ) | |
| - | | |
| (902,776 | ) | |
| - | | |
| (902,776 | ) |
| Loss
from operations | |
| 48,213 | | |
| (33,587 | ) | |
| (2,481,470 | ) | |
| (2,731,520 | ) | |
| (5,198,364 | ) | |
| - | | |
| (5,198,364 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Fair
value variation | |
| - | | |
| - | | |
| - | | |
| 2,024,465 | | |
| 2,024,465 | | |
| - | | |
| 2,024,465 | |
| Loss
on acquisition | |
| (20,210 | ) | |
| - | | |
| - | | |
| - | | |
| (20,210 | ) | |
| - | | |
| (20,210 | ) |
| Goodwill impairment | |
| (1,859,071 | ) | |
| - | | |
| - | | |
| (113 | ) | |
| (1,859,184 | ) | |
| - | | |
| (1,859,184 | ) |
| Other income | |
| - | | |
| - | | |
| 70,235 | | |
| 404,719 | | |
| 474,954 | | |
| - | | |
| 474,954 | |
| Other
expense | |
| (143 | ) | |
| (71 | ) | |
| (9,125 | ) | |
| (299,782 | ) | |
| (309,121 | ) | |
| - | | |
| (309,121 | ) |
| Segment
Loss | |
$ | 1,831,211 | | |
| (33,658 | ) | |
| (2,420,360 | ) | |
| (602,231 | ) | |
| (4,887,460 | ) | |
| - | | |
| (4,887,460 | ) |
| | |
Year Ended | |
| | |
September 30,2024 | |
| | |
Maca Product Series | |
| Revenues, net | |
$ | 1,930,291 | |
| Cost of revenue | |
| (1,898,122 | ) |
| Gross profit | |
| 32,169 | |
| | |
| | |
| Operating expenses | |
| (6,425,572 | ) |
| Allowance for credit loss | |
| (3,450,141 | ) |
| Inventory write-down | |
| (815,498 | ) |
| Impairment loss on assets held for sale | |
| (203,973 | ) |
| Loss from operations | |
$ | (10,863,015 | ) |
| | |
| | |
| Fair value variation | |
| (82,844 | ) |
| Loss from investment | |
| (1,092,169 | ) |
| Other income | |
| 532,593 | |
| Other expense | |
| (665,795 | ) |
| Interest expense, net | |
| (7,583 | ) |
| Gain from discontinued operations | |
| 3,206,078 | |
| Net loss | |
$ | (8,972,735 | ) |
|