| SCHEDULE OF REPORTABLE SEGMENTS |
The
following table reflects the result of operations of the Company’s reportable segments:
SCHEDULE OF REPORTABLE SEGMENTS
For
the year ended December 31, 2025
| | |
| | |
| | |
Depreciation | | |
| | |
| |
| | |
| | |
Operating | | |
and | | |
Other | | |
Net | |
| | |
Revenues | | |
Expenses* | | |
Amortization | | |
Gain/Loss | | |
(Loss) | |
| Segment | |
| | | |
| | | |
| | | |
| | | |
| | |
| Hosted Services | |
$ | 5,879,627 | | |
$ | 6,907,934 | | |
$ | 7,321 | | |
$ | - | | |
$ | (1,035,628 | ) |
| Mobile Services | |
| 2,573,258 | | |
| 2,386,409 | | |
| 3,204 | | |
| - | | |
| 183,645 | |
| Segment Total | |
| 8,452,885 | | |
| 9,294,343 | | |
| 10,525 | | |
| - | | |
| (851,983 | ) |
| Corporate | |
| | | |
| | | |
| | | |
| | | |
| | |
| Administration support | |
| - | | |
| 1,795,070 | | |
| - | | |
| - | | |
| (1,795,070 | ) |
| Sale of subsidiary (49%) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Total Corporate | |
| - | | |
| 1,795,070 | | |
| - | | |
| - | | |
| (1,795,070 | ) |
| KonaTel, Inc. | |
$ | 8,452,885 | | |
$ | 11,089,413 | | |
$ | 10,525 | | |
$ | - | | |
$ | (2,647,053 | ) |
For
the year ended December 31, 2024 (Restated)
| | |
| | |
| | |
Depreciation | | |
| | |
| |
| | |
| | |
Operating | | |
and | | |
Other | | |
Net | |
| | |
Revenues | | |
Expenses* | | |
Amortization | | |
Gain/Loss | | |
(Loss) | |
| Segment | |
| | | |
| | | |
| | | |
| | | |
| | |
| Hosted Services | |
$ | 5,581,069 | | |
$ | 6,476,001 | | |
$ | 8,757 | | |
$ | - | | |
$ | (903,689 | ) |
| Mobile Services | |
| 9,922,182 | | |
| 10,396,667 | | |
| 299 | | |
| - | | |
| (474,784 | ) |
| Segment Total | |
| 15,503,251 | | |
| 16,872,668 | | |
| 9,056 | | |
| - | | |
| (1,378,473 | ) |
| Corporate | |
| | | |
| | | |
| | | |
| | | |
| | |
| Administration support | |
| - | | |
| 3,378,435 | | |
| - | | |
| - | | |
| (3,378,435 | ) |
| Sale of subsidiary (49%) | |
| - | | |
| - | | |
| - | | |
| 9,558,509 | | |
| 9,558,509 | |
| Total Corporate | |
| - | | |
| 3,378,435 | | |
| - | | |
| 9,558,509 | | |
| 6,180,074 | |
| KonaTel, Inc. | |
$ | 15,503,251 | | |
$ | 20,251,103 | | |
$ | 9,056 | | |
$ | 9,558,509 | | |
$ | 4,801,601 | |
| * | | Operating Expenses
includes Cost of Revenue, Operating Expenses, Other Income/Expense and Income Tax Expense. |
|