| Schedule of revenue and assets by segment |
| Schedule of revenue and assets by segment | |
| | |
| | |
| |
Year ended December 31, 2025 | |
| | |
| | |
| |
| | |
EPM | | |
CPD | | |
Total | |
| Segment revenue | |
$ | 56,413,682 | | |
$ | 285,707 | | |
$ | 56,699,389 | |
| Segment expenses: | |
| | | |
| | | |
| | |
| Segment direct costs | |
| 2,052,910 | | |
| 216,964 | | |
| 2,269,874 | |
| Segment payroll and benefits | |
| 39,743,273 | | |
| 2,173,612 | | |
| 41,916,885 | |
| Segment selling, general and administrative (1) | |
| 6,123,177 | | |
| 1,248,125 | | |
| 7,371,302 | |
| Segment legal and professional | |
| 2,005,685 | | |
| 718,644 | | |
| 2,724,329 | |
| Adjusted income (loss) from operations | |
$ | 6,488,637 | | |
$ | (4,071,638 | ) | |
$ | 2,416,999 | |
| | |
| | | |
| | | |
| | |
| Reconciliation to consolidated loss from operations: | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | |
| Bad debt expense | |
| — | | |
| — | | |
| 441,875 | |
| Acquisition costs | |
| — | | |
| — | | |
| 416,171 | |
| Gain on deconsolidation of Always Alpha Sports Management LLC | |
| — | | |
| — | | |
| (756,574 | ) |
| Depreciation and amortization | |
| — | | |
| — | | |
| 2,354,585 | |
| Loss from operations | |
| — | | |
| — | | |
$ | (39,058 | ) |
| |
(1) |
Excludes bad debt expense |
| | |
| | | |
| | | |
| | |
| Year ended December 31, 2024 | |
| | |
| |
| | |
EPM | | |
CPD | | |
Total | |
| Segment revenue | |
$ | 48,263,843 | | |
$ | 3,421,141 | | |
$ | 51,684,984 | |
| Segment expenses: | |
| | | |
| | | |
| | |
| Segment direct costs | |
| 1,442,851 | | |
| 1,823,610 | | |
| 3,266,461 | |
| Segment payroll and benefits | |
| 35,995,180 | | |
| 2,127,860 | | |
| 38,123,040 | |
| Segment selling, general and administrative (2) | |
| 6,276,752 | | |
| 1,013,685 | | |
| 7,290,437 | |
| Segment legal and professional | |
| 1,690,394 | | |
| 756,689 | | |
| 2,447,083 | |
| Adjusted operating income (loss) | |
$ | 2,901,524 | | |
$ | (2,300,703 | ) | |
$ | 557,963 | |
| | |
| | | |
| | | |
| | |
| Reconciliation to consolidated loss from operations | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | |
| Bad debt expense | |
| — | | |
| — | | |
| 505,173 | |
| Acquisition costs | |
| — | | |
| — | | |
| 164,044 | |
| Impairment of goodwill | |
| — | | |
| — | | |
| 6,671,557 | |
| Write off of notes receivable | |
| — | | |
| — | | |
| 1,270,000 | |
| Change in fair value of contingent consideration | |
| — | | |
| — | | |
| 50,000 | |
| Depreciation and amortization | |
| — | | |
| — | | |
| 2,382,361 | |
| Loss from operations | |
| — | | |
| — | | |
$ | (10,485,172 | ) |
| |
(2) |
Excludes bad debt expense |
|