| SCHEDULE OF REPORTABLE SEGMENTS |
SCHEDULE OF REPORTABLE SEGMENTS
| | |
SPCH | | |
FGPI | | |
Other (1) | | |
Consolidated | |
| Product sales | |
$ | 5,124,050 | | |
$ | 2,486,098 | | |
$ | - | | |
$ | 7,610,148 | |
| Cost of sales | |
| 5,868,427 | | |
| 2,029,487 | | |
| - | | |
| 7,897,914 | |
| Gross profit (loss) | |
| (744,377 | ) | |
| 456,611 | | |
| - | | |
| (287,766 | ) |
| Wages, administrative salaries and benefits | |
| 660,556 | | |
| 333,887 | | |
| - | | |
| 994,443 | |
| Selling, general, and administrative | |
| 299,537 | | |
| 134,652 | | |
| 98,410 | | |
| 532,599 | |
| Other segment items (2) | |
| 126,979 | | |
| 63,852 | | |
| 215,467 | | |
| 406,298 | |
| Net operating loss | |
| (1,831,449 | ) | |
| (75,780 | ) | |
| (313,877 | ) | |
| (2,221,106 | ) |
| Interest expense | |
| 107,915 | | |
| 20,697 | | |
| - | | |
| 128,612 | |
| Depreciation and amortization (included in cost of sales) | |
| 243,629 | | |
| 319,300 | | |
| - | | |
| 562,929 | |
| Capital expenditures | |
| 48,324 | | |
| 697,468 | | |
| - | | |
| 745,792 | |
| Assets at June 30, 2026 (3) | |
| 54,315,751 | | |
| 4,364,083 | | |
| 286,539 | | |
| 58,966,373 | |
Three
months ended June 30, 2025:
| | |
SPCH | | |
FGPI | | |
Other (1) | | |
Consolidated | |
| Product sales | |
$ | 8,274,932 | | |
$ | 592,200 | | |
$ | - | | |
$ | 8,867,132 | |
| Research and development services sales | |
| 2,500,000 | | |
| - | | |
| - | | |
| 2,500,000 | |
| Cost of sales | |
| 5,547,824 | | |
| 434,042 | | |
| - | | |
| 5,981,866 | |
| Gross profit | |
| 5,227,108 | | |
| 158,158 | | |
| - | | |
| 5,385,266 | |
| Wages, administrative salaries and benefits | |
| 847,842 | | |
| 46,948 | | |
| - | | |
| 894,790 | |
| Selling, general, and administrative | |
| 828,595 | | |
| 47,608 | | |
| (42,058 | ) | |
| 834,145 | |
| Other segment items (2) | |
| 155,380 | | |
| 1,924 | | |
| 201,913 | | |
| 359,217 | |
| Net operating income (loss) | |
| 3,395,291 | | |
| 61,678 | | |
| (159,855 | ) | |
| 3,297,114 | |
| Interest expense | |
| 158,152 | | |
| 25,974 | | |
| - | | |
| 184,126 | |
| Depreciation and amortization (included in cost of sales) | |
| 443,643 | | |
| 51,252 | | |
| - | | |
| 494,895 | |
| Capital expenditures | |
| 776,873 | | |
| 200,018 | | |
| - | | |
| 976,891 | |
| Assets at December 31, 2025 (3) | |
| 58,201,497 | | |
| 2,429,280 | | |
| 1,201,602 | | |
| 61,832,379 | |
Six
months ended June 30, 2026:
| | |
SPCH | | |
FGPI | | |
Other (1) | | |
Consolidated | |
| Product Sales | |
$ | 10,415,550 | | |
$ | 5,491,595 | | |
$ | - | | |
$ | 15,907,145 | |
| Cost of sales | |
| 9,853,290 | | |
| 4,452,315 | | |
| - | | |
| 14,305,605 | |
| Gross profit | |
| 562,260 | | |
| 1,039,280 | | |
| - | | |
| 1,601,540 | |
| Wages, administrative salaries and benefits | |
| 1,315,591 | | |
| 705,938 | | |
| - | | |
| 2,021,529 | |
| Selling, general, and administrative | |
| 736,701 | | |
| 395,310 | | |
| 162,945 | | |
| 1,294,956 | |
| Other segment items (2) | |
| 263,426 | | |
| 141,352 | | |
| 187,348 | | |
| 592,126 | |
| Operating loss | |
| (1,753,458 | ) | |
| (203,320 | ) | |
| (350,293 | ) | |
| (2,307,071 | ) |
| Interest expense | |
| 220,402 | | |
| 42,279 | | |
| - | | |
| 262,681 | |
| Depreciation and amortization (included in COGS) | |
| 587,526 | | |
| 484,898 | | |
| - | | |
| 1,072,424 | |
| Capital expenditures | |
| 559,856 | | |
| 2,419,701 | | |
| - | | |
| 2,979,557 | |
Six
months ended June 30, 2025:
| | |
SPCH | | |
FGPI | | |
Other (1) | | |
Consolidated | |
| Product sales | |
$ | 15,748,624 | | |
$ | 592,200 | | |
$ | - | | |
$ | 16,340,824 | |
| Research and development sales | |
| 2,500,000 | | |
| - | | |
| - | | |
| 2,500,000 | |
| Cost of sales | |
| 11,069,952 | | |
| 434,042 | | |
| - | | |
| 11,503,994 | |
| Gross profit | |
| 7,178,672 | | |
| 158,158 | | |
| - | | |
| 7,336,830 | |
| Wages, administrative salaries and benefits | |
| 1,725,174 | | |
| 64,853 | | |
| - | | |
| 1,790,027 | |
| Selling, general, and administrative | |
| 1,531,746 | | |
| 57,581 | | |
| 868 | | |
| 1,590,195 | |
| Other segment items (2) | |
| 384,676 | | |
| 14,461 | | |
| 329,514 | | |
| 728,651 | |
| Net operating income (loss) | |
| 3,537,076 | | |
| 21,263 | | |
| (330,382 | ) | |
| 3,227,957 | |
| Interest expense | |
| 338,823 | | |
| 43,322 | | |
| - | | |
| 382,145 | |
| Depreciation and amortization (included in cost of sales) | |
| 841,188 | | |
| 118,905 | | |
| - | | |
| 960,093 | |
| Capital expenditures | |
| 766,991 | | |
| 564,051 | | |
| - | | |
| 1,331,042 | |
| (1) |
|
Other
is not considered an operating segment and includes expenses and income not identifiable to an operating segment and is not included
in operating segment results |
| |
|
|
| (2) |
|
Other
segment items for each reportable segment includes items such as professional fees and research and development. |
| |
|
|
| (3) |
|
Segment
assets include cash, term deposits, accounts receivable, inventory, prepaid expenses, property held for sale, property, equipment
and leaseholds, right of use assets, intangible assets, long-term deposits, investments and goodwill. |
|