| Schedule of Balances |
The balances as of December 31, 2025
and 2024 are as follows:
| | | 2025 | | | Amortization | | | Assets | | Original Value | | | Accumulated amortization | | | Net | | | period (years) | | | Republic trade mark | | $ | 96,700 | | | $ | | | | $ | 96,700 | | | | * | | | Customers list | | | 77,852 | | | | 77,852 | | | | 0 | | | | 20 | | | Total from Republic (1) | | | 174,552 | | | | 77,852 | | | | 96,700 | | | | | | | | | | | | | | | | | | | | | | | | | Customers list | | | 2,205,700 | | | | 2,205,700 | | | | 0 | | | | 9 | | | San 42 trademark (2) | | | 329,600 | | | | | | | | 329,600 | | | | * | | | Goodwill (2) | | | 1,814,160 | | | | | | | | 1,814,160 | | | | * | | | Total from Grupo San (3) | | | 4,349,460 | | | | 2,205,700 | | | | 2,143,760 | | | | | | | | | | 4,524,012 | | | | 2,283,552 | | | | 2,240,460 | | | | | | | Other assets | | | 20,486 | | | | | | | | 20,486 | | | | | | | | | $ | 4,544,498 | | | $ | 2,283,552 | | | $ | 2,260,946 | | | | | |
| | | 2024 | | | Amortization | | | Assets | | Original Value | | | Accumulated Amortization | | | Net | | | period (years) | | | Republic trade mark | | $ | 110,476 | | | $ | | | | $ | 110,476 | | | | * | | | Customers list | | | 67,442 | | | | 67,442 | | | | 0 | | | | 20 | | | Total from Republic (1) | | | 177,918 | | | | 67,442 | | | | 110,476 | | | | | | | | | | | | | | | | | | | | | | | | | Customers list | | | 2,205,700 | | | | 2,205,700 | | | | 0 | | | | 9 | | | San 42 trademark (2) | | | 329,600 | | | | | | | | 329,600 | | | | * | | | Goodwill (2) | | | 1,814,160 | | | | | | | | 1,814,160 | | | | * | | | Total from Grupo San (3) | | | 4,349,460 | | | | 2,205,700 | | | | 2,143,760 | | | | | | | | | | 4,527,378 | | | | 2,273,142 | | | | 2,254,236 | | | | | | | Other assets | | | 8,369 | | | | | | | | 8,369 | | | | | | | | | $ | 4,535,747 | | | $ | 2,273,142 | | | $ | 2,262,605 | | | | | |
| * | Intangible assets with undefined useful life. |
| (1) | Intangible assets from the Republic acquisition. |
| (2) | The San 42 trademark and the goodwill are presented net of impairment losses recorded in 2009 for $16,000 and $2,352,000, respectively. |
| (3) | Intangible assets from the Grupo San acquisition. |
|
| Schedule of Reconciliation Between the Opening and Closing Balances |
The reconciliation between the opening
and closing balances of each year is presented below:
| Assets | |
Original Value | | |
Accumulated amortization | | |
Net | |
| | |
| | |
| | |
| |
| Balance as of December 31, 2023 | |
$ | 4,559,330 | | |
$ | (2,261,249 | ) | |
$ | 2,298,081 | |
| Additions | |
| 11,893 | | |
| (11,893 | ) | |
| 0 | |
| Cancellations | |
| (35,476 | ) | |
| | | |
| (35,476 | ) |
| | |
| | | |
| | | |
| | |
| Balance as of December 31, 2024 | |
$ | 4,535,747 | | |
$ | (2,273,142 | ) | |
$ | 2,262,605 | |
| Additions | |
| 10,410 | | |
| (10,410 | ) | |
| 0 | |
| Cancellations | |
| (1,659 | ) | |
| | | |
| (1,659 | ) |
| Balance as of December 31, 2025 | |
$ | 4,544,498 | | |
$ | (2,283,552 | ) | |
$ | 2,260,946 | |
|