| SEGMENT REPORTING |
NOTE
12 — SEGMENT REPORTING
On
September 2, 2025, the Company announced that Seth Yon, its President and Chief Commercial Officer, was appointed to the position of
President and Chief Executive Officer, effective September 15, 2025. The Company’s Chief Executive Officer is the chief operating
decision maker (the “CODM”). The CODM reviews operating results and makes decisions about resource allocation. As described
in Note 1, the THP segment met the accounting requirements to be classified as discontinued operations at September 30, 2025, and the
Company no longer reports the THP segment. Accordingly, the Company has one reportable segment. The determination that the Company operates
as a single segment is consistent with the nature of its operations and the financial information regularly reviewed by the Company’s
CODM.
Net
income (loss) is the primary profitability measure used by the CODM for purposes of assessing financial performance and resource allocation.
In addition to net income (loss), the CODM also uses Adjusted EBITDA for purposes of assessing financial performance and resource allocation.
Adjusted EBITDA is a non-GAAP measure and is defined as net income (loss) from continuing operations excluding interest expense/income,
provision/benefit for income taxes, depreciation and amortization, noncash share-based compensation expense, change in fair value of
earnout liabilities, asset impairment charges, share of losses from equity method investments, gains/losses on the disposal of property
and equipment, executive separation costs, and acquisition and other transaction related costs, as each is applicable to the periods
presented. Adjusted EBITDA may not be comparable to similarly titled measures reported by other companies. The CODM also reviews budget-to-actual
variances for expenses on a monthly basis when making decisions about allocating resources to the segment. The measure of segment assets
is reported in the Consolidated Balance Sheets as total consolidated assets.
The
following table reflects results of operations including significant segment expenses that are regularly provided to the CODM for the
Company’s reportable segment and Adjusted EBITDA for the periods presented:
SCHEDULE OF OPERATIONS, ASSETS AND CAPITAL EXPENDITURES FOR OUR BUSINESS SEGMENTS
| | |
2026 | | |
2025 | | |
2026 | | |
2025 | |
| | |
Three Months Ended June 30, | | |
Six Months Ended June 30, | |
| | |
2026 | | |
2025 | | |
2026 | | |
2025 | |
| Net revenue | |
$ | 28,136,757 | | |
$ | 25,804,252 | | |
$ | 55,935,291 | | |
$ | 49,238,348 | |
| Cost of goods sold | |
| 1,981,347 | | |
| 1,937,282 | | |
| 3,904,936 | | |
| 3,772,249 | |
| General and administrative | |
| 5,733,083 | | |
| 3,956,788 | | |
| 10,607,704 | | |
| 8,001,999 | |
| Sales and marketing(1) | |
| 16,868,607 | | |
| 15,677,531 | | |
| 33,875,506 | | |
| 30,761,528 | |
| Research and development | |
| 1,154,232 | | |
| 1,056,796 | | |
| 1,913,824 | | |
| 2,007,155 | |
| Depreciation and amortization(2) | |
| 619,111 | | |
| 688,546 | | |
| 1,206,363 | | |
| 1,382,578 | |
| Other expense(3) | |
| 2,191,521 | | |
| 1,987,050 | | |
| 4,440,415 | | |
| 3,433,146 | |
| Net income (loss) from continuing operations | |
$ | (411,144 | ) | |
$ | 500,259 | | |
$ | (13,457 | ) | |
$ | (120,307 | ) |
| Adjusted EBITDA | |
$ | 5,010,778 | | |
$ | 4,719,827 | | |
$ | 9,272,946 | | |
$ | 7,414,885 | |
| (1) | For
the three and six months ended June 30, 2026 and 2025, sales and marketing included compensation
and benefits, commissions, travel and other sales and marketing expenses. |
| | | |
| (2) | Depreciation
expense of $7,021 and $12,482 was reclassified as continuing operations in the three and
six months ended June 30, 2025, respectively, and is therefore no longer reflected in discontinued
operations. |
| | | |
| (3) | For
the three and six months ended June 30, 2026, other expense included interest expense, share
of losses from equity method investments and loss on disposal of property and equipment,
offset by interest income. For the three months ended June 30, 2025, other expense included
interest expense and share of losses from equity method investments. For the six months ended
June 30, 2025, other expense included interest expense and share of losses from equity method
investments, offset by interest income and gain on disposal of property and equipment. |
The
following table provides a reconciliation of net income (loss) from continuing operations to Adjusted EBITDA for the periods presented:
SCHEDULE OF RECONCILIATION OF NET INCOME (LOSS) FROM CONTINUING OPERATIONS TO ADJUSTED EBITDA
| | |
2026 | | |
2025 | | |
2026 | | |
2025 | |
| | |
Three Months Ended June 30, | | |
Six Months Ended June 30, | |
| | |
2026 | | |
2025 | | |
2026 | | |
2025 | |
| Net income (loss) from continuing operations | |
$ | (411,144 | ) | |
$ | 500,259 | | |
$ | (13,457 | ) | |
$ | (120,307 | ) |
| Adjustments: | |
| | | |
| | | |
| | | |
| | |
| Interest expense | |
| 1,810,311 | | |
| 1,791,568 | | |
| 3,609,656 | | |
| 3,108,660 | |
| Depreciation and amortization(1) | |
| 619,111 | | |
| 688,546 | | |
| 1,206,363 | | |
| 1,382,578 | |
| Noncash share-based compensation | |
| 1,496,310 | | |
| 1,278,871 | | |
| 2,524,645 | | |
| 2,454,367 | |
| Share of losses from equity method investments | |
| 433,648 | | |
| 195,482 | | |
| 896,155 | | |
| 339,090 | |
| (Gain) loss on disposal of property and equipment | |
| 1,376 | | |
| - | | |
| 1,376 | | |
| (10,932 | ) |
| Interest income | |
| (53,814 | ) | |
| - | | |
| (66,772 | ) | |
| (3,672 | ) |
| Executive separation costs(2) | |
| - | | |
| 260,275 | | |
| - | | |
| 260,275 | |
| Acquisition and other transaction related costs(3) | |
| 1,114,980 | | |
| 4,826 | | |
| 1,114,980 | | |
| 4,826 | |
| Adjusted EBITDA | |
$ | 5,010,778 | | |
$ | 4,719,827 | | |
$ | 9,272,946 | | |
$ | 7,414,885 | |
| (1) | Depreciation
expense of $7,021 and $12,482 was reclassified as continuing operations in the three and
six months ended June 30, 2025, respectively, and is therefore no longer reflected in discontinued
operations. |
| | | |
| (2) | Includes
$130,174 of share-based compensation related to executive separation costs for the three
and six months ended June 30, 2025. |
| | | |
| (3) | Acquisition
and other transaction related costs are comprised of legal and advisory services related
to prospective acquisitions and corporate strategic initiatives. |
|