| Schedule of Company’s Segments Including a Reconciliation to Income Before Taxes |
The
tables below provide information about the Company’s segments and include a reconciliation to income before taxes:
Schedule of Company’s Segments Including a Reconciliation to Income Before Taxes
| Fiscal Year Ended December 31, 2025 | |
Fertility Clinic
Services | | |
INVOcell
Device | | |
Therapeutics | | |
Total | |
| Revenue from external customers | |
$ | 6,721,057 | | |
$ | 120,193 | | |
$ | - | | |
$ | 6,841,250 | |
| Intersegment revenues | |
| - | | |
| 27,000 | | |
| - | | |
| 27,000 | |
| Total revenue | |
| 6,721,057 | | |
| 147,193 | | |
| - | | |
| 6,868,250 | |
| Reconciliation of revenue | |
| | | |
| | | |
| | | |
| | |
| Elimination of intersegment revenue | |
| | | |
| | | |
| | | |
| (27,000 | ) |
| Total consolidated revenue | |
| | | |
| | | |
| | | |
| 6,841,250 | |
| Less: | |
| | | |
| | | |
| | | |
| | |
| Cost of revenue | |
| 4,359,547 | | |
| 30,571 | | |
| - | | |
| 4,390,118 | |
| Sales and marketing | |
| 113,417 | | |
| - | | |
| - | | |
| 113,417 | |
| General and administrative | |
| 1,297,157 | | |
| - | | |
| 1,414,023 | | |
| 2,711,180 | |
| Research and development | |
| - | | |
| - | | |
| 393,470 | | |
| 393,470 | |
| Impairment loss | |
| 1,397,353 | | |
| | | |
| 14,645,069 | | |
| 16,042,422 | |
| Depreciation and amortization | |
| 585,897 | | |
| 9,725 | | |
| - | | |
| 595,622 | |
| Segment profit (loss) | |
| (1,032,314 | ) | |
| 106,897 | | |
| (16,452,562 | ) | |
| (17,404,979 | ) |
| Reconciliation of net loss | |
| | | |
| | | |
| | | |
| | |
| Other income (loss) | |
| | | |
| | | |
| | | |
| (1,068,353 | ) |
| Interest expense | |
| | | |
| | | |
| | | |
| (910,644 | ) |
| Loss on disposition | |
| | | |
| | | |
| (1,534,517 | ) | |
| (1,534,517 | ) |
| Unallocated amounts: | |
| | | |
| | | |
| | | |
| | |
| Other corporate expenses | |
| | | |
| | | |
| | | |
| (6,369,612 | ) |
| Loss before taxes | |
| | | |
| | | |
| | | |
| (27,288,105 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Assets | |
| 6,811,259 | | |
| 32,240 | | |
| - | | |
| | |
| Fiscal Year Ended December 31, 2024 | |
Fertility Clinic Services | | |
INVOcell Device | | |
Therapeutics | | |
Total | |
| Revenue from external customers | |
$ | 6,450,431 | | |
$ | 81,569 | | |
| - | | |
$ | 6,532,000 | |
| Intersegment revenues | |
| - | | |
| 29,000 | | |
| - | | |
| 29,000 | |
| Total revenue | |
| 6,450,431 | | |
| 110,569 | | |
| - | | |
| 6,561,000 | |
| Reconciliation of revenue | |
| | | |
| | | |
| | | |
| | |
| Elimination of intersegment revenue | |
| | | |
| | | |
| | | |
| (29,000 | ) |
| Total consolidated revenue | |
| | | |
| | | |
| | | |
| 6,532,000 | |
| Less: | |
| | | |
| | | |
| | | |
| | |
| Cost of revenue | |
| 3,705,510 | | |
| 11,735 | | |
| - | | |
| 3,717,245 | |
| Sales and marketing | |
| 37,459 | | |
| - | | |
| - | | |
| 37,459 | |
| General and administrative | |
| 1,269,465 | | |
| - | | |
| 1,130,470 | | |
| 2,399,935 | |
| Research and development | |
| - | | |
| - | | |
| 388,530 | | |
| 388,530 | |
| Depreciation and amortization | |
| 849,700 | | |
| 9,725 | | |
| - | | |
| 859,425 | |
| Segment profit (loss) | |
| 588,297 | | |
| 89,109 | | |
| (1,519,000 | ) | |
| (870,594 | ) |
| Reconciliation of net loss | |
| | | |
| | | |
| | | |
| | |
| Other income (loss) | |
| | | |
| | | |
| | | |
| 63,105 | |
| Interest expense | |
| | | |
| | | |
| | | |
| (1,035,143 | ) |
| Unallocated amounts: | |
| | | |
| | | |
| | | |
| | |
| Other corporate expenses | |
| | | |
| | | |
| | | |
| (7,254,902 | ) |
| Loss before taxes | |
| | | |
| | | |
| | | |
| (9,118,751 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Assets | |
| 11,263,408 | | |
| 41,965 | | |
| 34,991,743 | | |
| | |
|