| SCHEDULE OF SEGMENT REPORTING INFORMATION |
A
reconciliation of net loss for the reportable segments to the applicable line items within the accompanying consolidated statements of
operations is as follows.
SCHEDULE
OF SEGMENT REPORTING INFORMATION
| | |
RPD | | |
O&G | | |
Renewables | | |
Total | |
| | |
Three
Months Ended June 30, 2026 | |
| | |
RPD | | |
O&G | | |
Renewables | | |
Total | |
| Revenue | |
$ | 1,812,737 | | |
$ | 143,031 | | |
$ | - | | |
$ | 1,955,768 | |
| | |
| | | |
| | | |
| | | |
| | |
| Segment expense: | |
| | | |
| | | |
| | | |
| | |
| Cost of Engineering and
process development services | |
| 1,259,074 | | |
| - | | |
| - | | |
| 1,259,074 | |
| General and administrative | |
| 725,864 | | |
| - | | |
| 2,800,275 | | |
| 3,526,139 | |
| Research and development
costs | |
| - | | |
| - | | |
| 207,413 | | |
| 207,413 | |
| Operating
lease expense and severance tax | |
| - | | |
| 95,125 | | |
| - | | |
| 95,125 | |
| Adjusted segment operating
income (loss) | |
| (172,201) | | |
| 47,906 | | |
| (3,007,688 | ) | |
| (3,131,983 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Reconciliation of “Adjusted segment operating
income (loss)” to “Loss before income taxes” | |
| | | |
| | | |
| | | |
| | |
| Depreciation, depletion
and amortization | |
| 36,535 | | |
| 5,479 | | |
| 5,381 | | |
| 47,395 | |
| Write off of application
costs incurred on abandoned patent applications | |
| - | | |
| - | | |
| 190,367 | | |
| 190,367 | |
| Changes in fair value of
convertible note | |
| 104,397 | | |
| - | | |
| - | | |
| 104,397 | |
| Interest expense | |
| - | | |
| - | | |
| 99,726 | | |
| 99,726 | |
| Interest income | |
| - | | |
| - | | |
| (69,307 | ) | |
| (69,307 | ) |
| Foreign
currency gain | |
| - | | |
| - | | |
| 4,851 | | |
| 4,851 | |
| | |
RPD | | |
O&G | | |
Renewables | | |
Total | |
| | |
Six
Months Ended June 30, 2026 | |
| | |
RPD | | |
O&G | | |
Renewables | | |
Total | |
| Revenue | |
$ | 3,024,484 | | |
$ | 275,996 | | |
$ | - | | |
$ | 3,300,480 | |
| | |
| | | |
| | | |
| | | |
| | |
| Segment expense: | |
| | | |
| | | |
| | | |
| | |
| Engineering and Process
development services | |
| 1,925,564 | | |
| - | | |
| - | | |
| 1,925,564 | |
| General and administrative
expenses | |
| 1,588,124 | | |
| - | | |
| 7,349,746 | | |
| 8,937,870 | |
| Research and development
costs | |
| - | | |
| - | | |
| 394,146 | | |
| 394,146 | |
| Operating
lease expense and severance tax | |
| - | | |
| 220,787 | | |
| - | | |
| 220,787 | |
| Adjusted segment operating
income (loss) | |
| (489,204 | ) | |
| 55,209 | | |
| (7,743,892 | ) | |
| (8,177,887 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Reconciliation of “Adjusted segment operating
income (loss)” to “Loss before income taxes” | |
| | | |
| | | |
| | | |
| | |
| Depreciation, depletion
and amortization | |
| 104,123 | | |
| 70,228 | | |
| 10,804 | | |
| 185,155 | |
| Write off of application
costs incurred on abandoned patent applications | |
| - | | |
| - | | |
| 474,294 | | |
| 474,294 | |
| Changes in fair value of
convertible note | |
| 104,397 | | |
| - | | |
| - | | |
| 104,397 | |
| Interest expense | |
| - | | |
| - | | |
| 258,711 | | |
| 258,711 | |
| Interest income | |
| - | | |
| - | | |
| (136,871 | ) | |
| (136,871 | ) |
| Foreign
currency gain | |
| - | | |
| - | | |
| 4,369 | | |
| 4,369 | |
| | |
RPD | | |
O&G | | |
Renewables | | |
Total | |
| | |
Three
Months Ended June 30, 2025 | |
| | |
RPD | | |
O&G | | |
Renewables | | |
Total | |
| Revenue | |
$ | 483,627 | | |
$ | - | | |
$ | - | | |
$ | 483,627 | |
| | |
| | | |
| | | |
| | | |
| | |
| Segment expense: | |
| | | |
| | | |
| | | |
| | |
| Engineering and Process
development services | |
| 824,816 | | |
| - | | |
| - | | |
| 824,816 | |
| General and administrative
expenses | |
| 437,527 | | |
| - | | |
| 963,930 | | |
| 1,401,457 | |
| Research and development
costs | |
| - | | |
| - | | |
| 121,431 | | |
| 121,431 | |
| Operating
lease expense and severance tax | |
| - | | |
| - | | |
| - | | |
| - | |
| Adjusted segment operating
income (loss) | |
| (778,716 | ) | |
| - | | |
| (1,085,360 | ) | |
| (1,864,077 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Reconciliation of “Adjusted segment operating
income (loss)” to “Loss before income taxes” | |
| | | |
| | | |
| | | |
| | |
| Depreciation, depletion
and amortization | |
| 56,299 | | |
| - | | |
| - | | |
| 56,299 | |
| Grant income | |
| - | | |
| - | | |
| (46,604 | ) | |
| (46,604 | ) |
| Change in far value of
warrant liability | |
| - | | |
| - | | |
| (51,418 | ) | |
| (51,418 | ) |
| Interest expense | |
| - | | |
| - | | |
| 99,726 | | |
| 99,726 | |
| Foreign
currency gain | |
| - | | |
| - | | |
| 23,258 | | |
| 23,258 | |
| | |
RPD | | |
O&G | | |
Renewables | | |
Total | |
| | |
Six
Months Ended June 30, 2025 | |
| | |
RPD | | |
O&G | | |
Renewables | | |
Total | |
| Revenue | |
$ | 483,627 | | |
$ | - | | |
$ | - | | |
$ | 483,627 | |
| | |
| | | |
| | | |
| | | |
| | |
| Segment expense: | |
| | | |
| | | |
| | | |
| | |
| Engineering and Process
development services | |
| 824,816 | | |
| - | | |
| - | | |
| 824,816 | |
| General and administrative
expenses | |
| 437,527 | | |
| - | | |
| 1,962,769 | | |
| 2,400,296 | |
| Research and development
costs | |
| - | | |
| - | | |
| 724,406 | | |
| 724,406 | |
| Operating
lease expense and severance tax | |
| - | | |
| - | | |
| - | | |
| - | |
| Adjusted segment operating
income (loss) | |
| (778,716 | ) | |
| - | | |
| (2,687,175 | ) | |
| (3,415,891 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Reconciliation of “Adjusted segment operating
income (loss)” to “Loss before income taxes” | |
| | | |
| | | |
| | | |
| | |
| Depreciation, depletion
and amortization | |
| 56,299 | | |
| - | | |
| - | | |
| 56,299 | |
| Grant income | |
| - | | |
| - | | |
| (737,811 | ) | |
| (737,811 | ) |
| Changes in fair value of
warrant liability | |
| - | | |
| - | | |
| (45,965 | ) | |
| (45,965 | ) |
| Interest expense | |
| - | | |
| - | | |
| 198,356 | | |
| 198,356 | |
| Foreign
currency gain | |
| - | | |
| - | | |
| 16,809 | | |
| 16,809 | |
Oil
and gas revenues and expenses for the legacy HUSA business have been included in the accompanying unaudited condensed consolidated
statements of operations from July 1, 2025. See Note 5 – Acquisition above.
RPD’s
revenues and expenses have been included in the accompanying unaudited condensed consolidated statements of operations beginning
April 16, 2025, the date on which RPD and the Company became entities under common control. See Note 4- Common Control Transactions.
| |
|
2026 |
|
|
2025 |
|
| | |
Six
Months Ended June 30, | |
| | |
2026 | | |
2025 | |
| Depreciation, depletion
and amortization: | |
| | | |
| | |
| RPD | |
$ | 104,123 | | |
$ | 56,299 | |
| O&G | |
| 70,228 | | |
| - | |
| Renewables | |
| 10,804 | | |
| - | |
| Consolidated
depreciation, depletion and amortization expense | |
$ | 185,155 | | |
$ | 56,299 | |
| | |
June
30, 2026 | | |
December
31, 2025 | |
| Assets: | |
| | | |
| | |
| RPD | |
$ | 4,291,313 | | |
$ | 2,475,498 | |
| O&G | |
| 673,288 | | |
$ | 794,963 | |
| Renewables | |
| 43,561,560 | | |
| 31,060,468 | |
| Total
assets of reportable segments | |
$ | 48,526,161 | | |
$ | 34,330,929 | |
|