| SCHEDULE OF SEGMENT INFORMATION |
Segment
information is as follows:
SCHEDULE OF SEGMENT INFORMATION
| | |
Dealerships | | |
Financial Services | | |
Consolidated | |
| | |
For the Six Months Ended June 30, 2026 | |
| | |
Dealerships | | |
Financial Services | | |
Consolidated | |
| Revenues | |
$ | 87,621,078 | | |
$ | 1,285,865 | | |
$ | 88,906,943 | |
| Cost of revenues | |
| 74,523,876 | | |
| 485,665 | | |
| 75,009,541 | |
| Gross profit | |
| 13,097,202 | | |
| 800,200 | | |
| 13,897,402 | |
| Operating Expenses | |
| | | |
| | | |
| | |
| Depreciation and amortization | |
| 321,724 | | |
| 114 | | |
| 321,838 | |
| Selling, general and administrative | |
| 2,675,583 | | |
| 56,886 | | |
| 2,732,469 | |
| Advertising and marketing | |
| 879,246 | | |
| 61,057 | | |
| 940,303 | |
| Professional services | |
| 2,004,749 | | |
| 3,625 | | |
| 2,008,374 | |
| Salaries and wages | |
| 10,257,329 | | |
| 535,613 | | |
| 10,792,942 | |
| Rent expenses | |
| 1,001,759 | | |
| 1,659 | | |
| 1,003,418 | |
| Total operating expenses | |
| 17,140,390 | | |
| 658,954 | | |
| 17,799,344 | |
| Other Income (Expenses) | |
| | | |
| | | |
| | |
| Interest expense, net | |
| (1,728,562 | ) | |
| 2,331 | | |
| (1,726,231 | ) |
| Other income | |
| 92,126 | | |
| - | | |
| 92,126 | |
| Total Other (Expense) Income | |
| (1,636,436 | ) | |
| 2,331 | | |
| (1,634,105 | ) |
| Income tax benefit | |
| 1,136 | | |
| 14 | | |
| 1,150 | |
| Net Loss | |
$ | (5,680,760 | ) | |
$ | 143,563 | | |
$ | (5,537,197 | ) |
| | |
Dealerships | | |
Financial Services | | |
Consolidated | |
| | |
For the Six Months Ended June 30, 2025 | |
| | |
Dealerships | | |
Financial Services | | |
Consolidated | |
| Revenues | |
$ | 57,341,339 | | |
$ | 1,245,504 | | |
$ | 58,586,843 | |
| Cost of revenues | |
| 49,783,655 | | |
| 512,743 | | |
| 50,296,398 | |
| Gross profit | |
| 7,557,684 | | |
| 732,761 | | |
| 8,290,445 | |
| Operating Expenses | |
| | | |
| | | |
| | |
| Depreciation and amortization | |
| 123,096 | | |
| 114 | | |
| 123,210 | |
| Selling, general and administrative | |
| 763,590 | | |
| 60,262 | | |
| 823,852 | |
| Advertising and marketing | |
| 327,767 | | |
| 48,888 | | |
| 376,655 | |
| Professional services | |
| 85,972 | | |
| 15,508 | | |
| 101,480 | |
| Salaries and wages | |
| 4,074,508 | | |
| 473,089 | | |
| 4,547,597 | |
| Rent expenses | |
| 342,875 | | |
| 41,686 | | |
| 384,561 | |
| Total Operating Expenses | |
| 5,717,808 | | |
| 639,547 | | |
| 6,357,355 | |
| Other income (expenses) | |
| | | |
| | | |
| | |
| Interest expense, net | |
| (1,112,527 | ) | |
| (3,985 | ) | |
| (1,116,512 | ) |
| Other income | |
| 23,185 | | |
| 3,852 | | |
| 27,037 | |
| Total Other Expenses | |
| (1,089,342 | ) | |
| (133 | ) | |
| (1,089,475 | ) |
| Net Income | |
$ | 750,534 | | |
$ | 93,081 | | |
$ | 843,615 | |
The
total assets for each segment are presented in accordance with segment reporting requirements of ASC 280-10, which requires the disclosure
of total assets for each reportable segment.
| | |
Dealerships | | |
Financial Services | | |
Consolidated | |
| | |
As of June 30, 2026 | |
| | |
Dealerships | | |
Financial Services | | |
Consolidated | |
| Assets | |
| | |
| | |
| |
| Cash and cash equivalents | |
$ | 7,305,173 | | |
$ | 432,428 | | |
$ | 7,737,601 | |
| Accounts receivable, net | |
| 1,191,663 | | |
| 141,739 | | |
| 1,333,402 | |
| Inventory | |
| 60,367,819 | | |
| 26,050 | | |
| 60,393,869 | |
| Prepaid expense | |
| 1,305,903 | | |
| 91,702 | | |
| 1,397,605 | |
| Other current assets | |
| 569,048 | | |
| - | | |
| 569,048 | |
| Property, plant and equipment, net | |
| 3,996,559 | | |
| 1,709 | | |
| 3,998,268 | |
| Other receivable | |
| - | | |
| - | | |
| - | |
| Due from related party | |
| 69,912 | | |
| - | | |
| 69,912 | |
| Intangible assets, net | |
| 572,829 | | |
| - | | |
| 572,829 | |
| Right-of-use assets | |
| 18,920,775 | | |
| - | | |
| 18,920,775 | |
| Goodwill | |
| 5,499,795 | | |
| - | | |
| 5,499,795 | |
| Total Assets | |
$ | 99,799,476 | | |
$ | 693,628 | | |
$ | 100,493,104 | |
| | |
Dealerships | | |
Financial Services | | |
Consolidated | |
| | |
As of December 31, 2025 | |
| | |
Dealerships | | |
Financial Services | | |
Consolidated | |
| Assets | |
| | |
| | |
| |
| Cash and cash equivalents | |
$ | 12,051,377 | | |
$ | 377,397 | | |
$ | 12,428,774 | |
| Accounts receivable, net | |
| 177,122 | | |
| 92,816 | | |
| 269,938 | |
| Inventory | |
| 26,009,794 | | |
| 26,050 | | |
| 26,035,844 | |
| Prepaid expense | |
| 664,287 | | |
| 41,969 | | |
| 706,256 | |
| Other current assets | |
| 263,811 | | |
| 170,773 | | |
| 434,584 | |
| Property, plant and equipment, net | |
| 821,408 | | |
| 1,823 | | |
| 823,231 | |
| Other receivable | |
| 27,486 | | |
| - | | |
| 27,486 | |
| Due from related party | |
| 44,623 | | |
| - | | |
| 44,623 | |
| Intangible assets, net | |
| 560,406 | | |
| - | | |
| 560,406 | |
| Right-of-use assets | |
| 6,516,415 | | |
| - | | |
| 6,516,415 | |
| Goodwill | |
| 570,000 | | |
| - | | |
| 570,000 | |
| Total Assets | |
$ | 47,706,729 | | |
$ | 710,828 | | |
$ | 48,417,557 | |
|