| SCHEDULE OF REPORTABLE SEGMENTS |
SCHEDULE OF REPORTABLE SEGMENTS
| | |
EWCP | | |
BCPA | | |
Other
(1) | | |
Consolidated | |
| Product Sales | |
$ | 104,573 | | |
$ | 8,192,424 | | |
$ | - | | |
$ | 8,296,997 | |
| Cost of sales | |
| 66,478 | | |
| 6,341,213 | | |
| - | | |
| 6,407,691 | |
| Gross profit | |
| 38,095 | | |
| 1,851,211 | | |
| - | | |
| 1,889,306 | |
| Wages, administrative salaries and benefits | |
| 32,968 | | |
| 994,118 | | |
| - | | |
| 1,027,086 | |
| Selling, general, and administrative | |
| 18,147 | | |
| 679,676 | | |
| 64,534 | | |
| 762,357 | |
| Other segment items (2) | |
| 0 | | |
| 213,947 | | |
| (28,119 | ) | |
| 185,828 | |
| Operating loss | |
| (13,020 | ) | |
| (36,530 | ) | |
| (36,415 | ) | |
| (85,965 | ) |
| Interest expense | |
| - | | |
| 134,069 | | |
| - | | |
| 134,069 | |
| Depreciation and amortization (included in
COGS) | |
| 2,928 | | |
| 506,567 | | |
| - | | |
| 509,495 | |
| Capital expenditures | |
| - | | |
| 2,233,765 | | |
| - | | |
| 2,233,765 | |
| Assets at March 31, 2026 (3) | |
| 1,570,655 | | |
| 61,075,433 | | |
| 1,285,475 | | |
| 63,931,563 | |
Three
months ended March 31, 2025:
| | |
EWCP | | |
BCPA | | |
Other
(1) | | |
Consolidated | |
| Sales | |
$ | 40,185 | | |
$ | 7,433,507 | | |
$ | - | | |
$ | 7,473,692 | |
| Cost of sales | |
| 49,797 | | |
| 5,472,331 | | |
| - | | |
| 5,522,128 | |
| Gross profit (loss) | |
| (9,612 | ) | |
| 1,961,176 | | |
| - | | |
| 1,951,564 | |
| Wages, administrative salaries and benefits | |
| 17,593 | | |
| 877,644 | | |
| - | | |
| 895,237 | |
| Selling, general, and administrative | |
| 27,265 | | |
| 685,859 | | |
| 42,926 | | |
| 756,050 | |
| Other segment items (2) | |
| 6,000 | | |
| 235,033 | | |
| 128,401 | | |
| 369,434 | |
| Operating income (loss) | |
| (60,470 | ) | |
| 162,640 | | |
| (171,327 | ) | |
| (69,157 | ) |
| Interest expense | |
| - | | |
| 198,019 | | |
| - | | |
| 198,019 | |
| Depreciation and amortization (included in
COGS) | |
| 3,206 | | |
| 461,992 | | |
| - | | |
| 465,198 | |
| Capital expenditures | |
| - | | |
| 354,121 | | |
| - | | |
| 354,121 | |
| Assets at December 31, 2025 (3) | |
| 2,097,454 | | |
| 58,533,323 | | |
| 1,201,602 | | |
| 61,832,379 | |
| (1) |
|
Other
is not considered an operating segment and includes expenses and income not identifiable to an operating segment and is not included
in operating segment results |
| |
|
|
| (2) |
|
Other
segment items for each reportable segment includes items such as professional fees and research and development. |
| |
|
|
| (3) |
|
Segment
assets include cash, term deposits, accounts receivable, inventory, prepaid expenses, property held for sale, property, equipment and leaseholds, right of use assets,
intangible assets, long-term deposits, investments and goodwill. |
|