| Schedule of Significant Segment Expenses |
The
following table presents significant segment expenses regularly provided to the CODM and used to assess segment performance for the three
months ended March 31, 2026 and 2025:
| | |
Three Months Ended | |
| | |
March 31, | |
| | |
2026 | | |
2025 | |
| | |
| | |
| |
| Revenue | |
$ | 328,512 | | |
$ | - | |
| Total revenues | |
| 328,512 | | |
| - | |
| Cost of revenue | |
| 326,322 | | |
| - | |
| Gross profit | |
| 2,190 | | |
| - | |
| | |
| | | |
| | |
| Operating expenses: | |
| | | |
| | |
| Selling, general and administrative | |
| 2,440 | | |
| 624 | |
| Wages and benefits | |
| 741 | | |
| 36 | |
| Depreciation and amortization | |
| 1,988 | | |
| - | |
| Total operating expenses | |
| 5,169 | | |
| 660 | |
| Loss from operations | |
| (2,979 | ) | |
| (660 | ) |
| | |
| | | |
| | |
| Other income (expense): | |
| | | |
| | |
| Interest expense, net | |
| (415 | ) | |
| - | |
| Change in FV of contingent consideration | |
| (5,914 | ) | |
| - | |
| Other income | |
| 3 | | |
| - | |
| Total other expense | |
| (6,326 | ) | |
| - | |
| Loss before income taxes | |
| (9,305 | ) | |
| (660 | ) |
| Income taxes | |
| 100 | | |
| - | |
| Net loss | |
$ | (9,405 | ) | |
$ | (660 | ) |
For
the three months ended March 31, 2026 and 2025, revenues attributable to operations by geography were as follows:
| | |
Three Months Ended | |
| | |
March 31, | |
| | |
2026 | | |
2025 | |
| Unites States | |
$ | 324,499 | | |
| - | |
| Malta | |
| 3,775 | | |
| - | |
| Sweden | |
| 238 | | |
| - | |
| | |
$ | 328,512 | | |
$ | - | |
The following table presents
property, plant and equipment, net by geographic location as of March 31, 2026 and December 31, 2025:
| | |
March 31, | | |
December 31, | |
| | |
2026 | | |
2025 | |
| Malta | |
$ | 111 | | |
$ | 119 | |
| Sweden | |
| 6 | | |
| 7 | |
| | |
$ | 117 | | |
$ | 126 | |
The following table presents intangible assets, net by geographic location as of March 31, 2026 and December 31, 2025:
| | |
March 31, | | |
December 31, | |
| | |
2026 | | |
2025 | |
| Europe | |
$ | 8,437 | | |
$ | 8,749 | |
| United States | |
| 31,175 | | |
| 32,689 | |
| | |
$ | 39,612 | | |
$ | 41,438 | |
|
The
following table presents significant segment expenses regularly provided to the CODM and used to assess segment performance for the years
ended December 31, 2025 and 2024:
| | |
Year Ended | |
| | |
December 31, | |
| | |
2025 | | |
2024 | |
| Revenue | |
$ | 14,551,774 | | |
$ | - | |
| Revenue, related party | |
| 7,288,094 | | |
| - | |
| Total revenues | |
| 21,839,868 | | |
| - | |
| Cost of revenue | |
| 11,652,662 | | |
| - | |
| Cost of revenue, related party | |
| 7,303,516 | | |
| | |
| Gross profit | |
| 2,883,690 | | |
| - | |
| | |
| | | |
| | |
| Operating expenses: | |
| | | |
| | |
| Selling, general and administrative | |
| 3,187,054 | | |
| 2,115,924 | |
| Wages and benefits | |
| 1,026,034 | | |
| 144,000 | |
| Depreciation and amortization | |
| 1,598,742 | | |
| | |
| Research and development | |
| - | | |
| 745,024 | |
| Total operating expenses | |
| 5,811,830 | | |
| 3,004,948 | |
| Loss from operations | |
| (2,928,140 | ) | |
| (3,004,948 | ) |
| | |
| | | |
| | |
| Other income (expense): | |
| | | |
| | |
| Interest expense, net | |
| (5,573 | ) | |
| - | |
| Extinguishment of debt | |
| - | | |
| (265,596 | ) |
| Change in FV of contingent consideration | |
| 3,387,266 | | |
| | |
| Other expense | |
| (32,693 | ) | |
| - | |
| Total other income (expense) | |
| 3,349,000 | | |
| (265,596 | ) |
| Income (loss) before income taxes | |
| 420,860 | | |
| (3,270,544 | ) |
| Income taxes | |
| (497,495 | ) | |
| - | |
| Net income (loss) | |
$ | 918,355 | | |
$ | (3,270,544 | ) |
For
the year ended December 31, 2025 and 2024, revenues attributable to operations by geography were as follows:
| | |
Year Ended | |
| | |
December 31, | |
| | |
2025 | | |
2024 | |
| Malta | |
| 21,256,026 | | |
| | |
| Sweden | |
| 583,842 | | |
| | |
| | |
$ | 21,839,868 | | |
$ | - | |
The following table presents
property, plant and equipment, net by geographic location as of December 31, 2025 and 2024.
| | |
Year Ended | |
| | |
December 31, | |
| | |
2025 | | |
2024 | |
| Malta | |
| 118,886 | | |
| - | |
| Sweden | |
| 7,168 | | |
| - | |
| | |
$ | 126,054 | | |
$ | - | |
The
following table presents Intangibles, net by geographic location as of December 31, 2025 and 2024.
| | |
Year Ended | |
| | |
December 31, | |
| | |
2025 | | |
2024 | |
| Europe | |
| 8,748,810 | | |
| - | |
| United States | |
| 32,688,749 | | |
| - | |
| | |
$ | 41,437,559 | | |
$ | - | |
|