| Schedule of segment reporting |
Schedule
of segment reporting
| | |
| | |
| | |
| | |
| |
| | |
For the Three Months ended June 30, 2026 | |
| | |
Perfecular & Lusher | | |
Corporate & IoT | | |
Lusher Holding LLC | | |
Total | |
| Revenue | |
$ | – | | |
$ | 23,220 | | |
$ | 651,950 | | |
$ | 675,170 | |
| | |
| | | |
| | | |
| | | |
| | |
| Cost and operating expenses | |
| | | |
| | | |
| | | |
| | |
| Property operating expenses | |
| – | | |
| – | | |
| 259,663 | | |
| 259,663 | |
| Cost of other revenue | |
| – | | |
| 17,227 | | |
| – | | |
| 17,227 | |
| Depreciation and amortization | |
| – | | |
| 16,084 | | |
| 184,940 | | |
| 201,024 | |
| Selling expense | |
| – | | |
| 691 | | |
| – | | |
| 691 | |
| Compensation – officers and directors | |
| – | | |
| 117,638 | | |
| – | | |
| 117,638 | |
| Research and development | |
| 218,424 | | |
| 143,741 | | |
| – | | |
| 362,165 | |
| Professional fees | |
| – | | |
| 751,144 | | |
| – | | |
| 751,144 | |
| General and administrative | |
| 848 | | |
| 503,827 | | |
| 10,518 | | |
| 515,193 | |
| Total cost and operating expense | |
| 219,272 | | |
| 1,550,352 | | |
| 455,121 | | |
| 2,224,745 | |
| | |
| | | |
| | | |
| | | |
| | |
| Income (loss) from operations | |
| (219,272 | ) | |
| (1,527,132 | ) | |
| 196,829 | | |
| (1,549,575 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Total other income (expense) | |
| – | | |
| 116,698 | | |
| (86,081 | ) | |
| 30,617 | |
| | |
| | | |
| | | |
| | | |
| | |
| Net loss | |
$ | (219,272 | ) | |
$ | (1,410,434 | ) | |
$ | 110,748 | | |
$ | (1,518,958 | ) |
The following tables summarize the financial information
of each operating segment of the Company for the three months ended June 30, 2025:
| | |
| | |
| | |
| | |
| |
| | |
For the Three Months ended June 30, 2025 | |
| | |
Perfecular & Lusher | | |
Corporate & IoT | | |
Lusher Holding LLC | | |
Total | |
| Revenue | |
$ | 19,375 | | |
$ | 15,955 | | |
$ | – | | |
$ | 35,330 | |
| | |
| | | |
| | | |
| | | |
| | |
| Cost and operating expenses | |
| | | |
| | | |
| | | |
| | |
| Property operating expenses | |
| – | | |
| – | | |
| – | | |
| – | |
| Cost of other revenue | |
| 16,462 | | |
| 31,280 | | |
| – | | |
| 47,742 | |
| Depreciation and amortization | |
| – | | |
| 5,506 | | |
| – | | |
| 5,506 | |
| Selling expense | |
| – | | |
| 7,420 | | |
| – | | |
| 7,420 | |
| Compensation – officers and directors | |
| – | | |
| 125,357 | | |
| – | | |
| 125,357 | |
| Research and development | |
| 155,572 | | |
| 311,725 | | |
| – | | |
| 467,297 | |
| Professional fees | |
| – | | |
| 429,155 | | |
| – | | |
| 429,155 | |
| General and administrative | |
| 2,043 | | |
| 493,570 | | |
| – | | |
| 495,613 | |
| Total cost and operating expense | |
| 174,077 | | |
| 1,404,013 | | |
| – | | |
| 1,578,090 | |
| | |
| | | |
| | | |
| | | |
| | |
| Income (loss) from operations | |
| (154,702 | ) | |
| (1,388,078 | ) | |
| – | | |
| (1,542,760 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Total other income | |
| – | | |
| 37,112 | | |
| – | | |
| 37,112 | |
| | |
| | | |
| | | |
| | | |
| | |
| Net loss | |
$ | (154,702 | ) | |
$ | (1,350,946 | ) | |
$ | – | | |
$ | (1,505,648 | ) |
The following tables summarize the financial information
of each operating segment of the Company for the six months ended June 30, 2026:
| | |
| | |
| | |
| | |
| |
| | |
For the Six Months ended June 30, 2026 | |
| | |
Perfecular & Lusher | | |
Corporate & IoT | | |
Lusher Holding LLC | | |
Total | |
| Revenue | |
$ | – | | |
$ | 71,193 | | |
$ | 651,950 | | |
$ | 723,143 | |
| | |
| | | |
| | | |
| | | |
| | |
| Cost and operating expenses | |
| | | |
| | | |
| | | |
| | |
| Property operating expenses | |
| – | | |
| – | | |
| 259,663 | | |
| 259,663 | |
| Cost of other revenue | |
| – | | |
| 49,956 | | |
| – | | |
| 49,956 | |
| Depreciation and amortization | |
| 7,083 | | |
| 15,723 | | |
| 184,940 | | |
| 207,746 | |
| Selling expense | |
| – | | |
| 33,539 | | |
| – | | |
| 33,539 | |
| Compensation – officers and directors | |
| – | | |
| 235,189 | | |
| – | | |
| 235,189 | |
| Research and development | |
| 283,224 | | |
| 343,738 | | |
| – | | |
| 626,962 | |
| Professional fees | |
| – | | |
| 1,136,349 | | |
| – | | |
| 1,136,349 | |
| General and administrative | |
| 890 | | |
| 983,617 | | |
| 10,518 | | |
| 995,025 | |
| Total cost and operating expense | |
| 291,197 | | |
| 2,798,111 | | |
| 455,121 | | |
| 3,544,429 | |
| | |
| | | |
| | | |
| | | |
| | |
| Income (loss) from operations | |
| (291,197 | ) | |
| (2,726,918 | ) | |
| 196,829 | | |
| (2,821,286 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Total other income (expense) | |
| – | | |
| 142,331 | | |
| (86,081 | ) | |
| 56,250 | |
| | |
| | | |
| | | |
| | | |
| | |
| Net loss | |
$ | (291,197 | ) | |
$ | (2,584,587 | ) | |
$ | 110,748 | | |
$ | (2,765,036 | ) |
The following tables summarize the financial information
of each operating segment of the Company for the six months ended June 30, 2025:
| | |
| | |
| | |
| | |
| |
| | |
For the Six Months ended June 30, 2025 | |
| | |
Perfecular & Lusher | | |
Corporate & IoT | | |
Lusher Holding LLC | | |
Total | |
| Revenue | |
$ | 26,019 | | |
$ | 199,566 | | |
$ | – | | |
$ | 225,585 | |
| | |
| | | |
| | | |
| | | |
| | |
| Cost and operating expenses | |
| | | |
| | | |
| | | |
| | |
| Property operating expenses | |
| – | | |
| – | | |
| – | | |
| – | |
| Cost of other revenue | |
| 21,835 | | |
| 185,618 | | |
| – | | |
| 207,453 | |
| Depreciation and amortization | |
| – | | |
| 10,959 | | |
| – | | |
| 10,959 | |
| Selling expense | |
| 1,165 | | |
| 55,235 | | |
| – | | |
| 56,400 | |
| Compensation – officers and directors | |
| – | | |
| 250,744 | | |
| – | | |
| 250,744 | |
| Research and development | |
| 271,462 | | |
| 568,093 | | |
| – | | |
| 839,555 | |
| Professional fees | |
| – | | |
| 902,146 | | |
| – | | |
| 902,146 | |
| General and administrative | |
| 2,512 | | |
| 770,103 | | |
| – | | |
| 772,615 | |
| Total cost and operating expense | |
| 296,974 | | |
| 2,742,898 | | |
| – | | |
| 3,039,872 | |
| | |
| | | |
| | | |
| | | |
| | |
| Income (loss) from operations | |
| (270,955 | ) | |
| (2,543,332 | ) | |
| – | | |
| (2,814,287 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Total other income | |
| 1 | | |
| 57,260 | | |
| – | | |
| 57,261 | |
| | |
| | | |
| | | |
| | | |
| | |
| Net loss | |
$ | (270,954 | ) | |
$ | (2,486,072 | ) | |
$ | – | | |
$ | (2,757,026 | ) |
|