| SEGMENT REPORTING |
NOTE
4. SEGMENT REPORTING
The
following tables set forth the Company’s revenue, government support income, net loss and long-lived assets and inventories by
operating and reportable segments.
SCHEDULE OF REVENUE, GOVERNMENT SUPPORT INCOME, NET LOSS AND LONG LIVED ASSETS AND INVENTORIES
| |
A) |
Revenue,
government support income and net loss |
| Revenue | |
2026 | | |
2025 | |
| | |
Years Ended June 30, | |
| Revenue | |
2026 | | |
2025 | |
| United Kingdom | |
$ | 4,153,759 | | |
$ | 2,868,027 | |
| APAC | |
| 12,467 | | |
| 29,167 | |
| Americas | |
| 8,750 | | |
| 22,638 | |
| Rest of world | |
| 40,199 | | |
| 132,700 | |
| Total Revenue | |
$ | 4,215,175 | | |
$ | 3,052,532 | |
| | |
| | | |
| | |
| Government Support Income | |
| | | |
| | |
| United Kingdom | |
$ | 268,181 | | |
$ | 169,208 | |
| APAC | |
| 409,595 | | |
| 647,693 | |
| Total Government Support Income | |
$ | 677,776 | | |
$ | 816,901 | |
| | |
| | | |
| | |
| Net Income (Loss) | |
| | | |
| | |
| United Kingdom | |
$ | (2,561,802 | ) | |
$ | (2,933,973 | ) |
| APAC | |
| (4,476,343 | ) | |
| (3,474,856 | ) |
| Americas | |
| (5,464,294 | ) | |
| (4,300,017 | ) |
| Rest of world | |
| 33,767 | | |
| 103,960 | |
| Net Loss | |
$ | (12,468,672 | ) | |
$ | (10,604,886 | ) |
| |
B) |
Long-lived assets and inventories, net |
| Long-lived assets, net | |
June 30, 2026 | | |
June 30, 2025 | |
| United Kingdom | |
$ | 4,550,608 | | |
$ | 3,906,667 | |
| APAC | |
| 293,992 | | |
| 204,497 | |
| Total Long-Lived Assets | |
$ | 4,844,600 | | |
$ | 4,111,164 | |
| | |
| | | |
| | |
| Inventories, net | |
| | | |
| | |
| United Kingdom | |
$ | 361,839 | | |
$ | 564,559 | |
| APAC | |
| 56,738 | | |
| 70,656 | |
| Total Inventories | |
$ | 418,577 | | |
$ | 635,215 | |
| | |
| | | |
| | |
| Total Long-Lived Assets and Inventories, net | |
$ | 5,263,177 | | |
$ | 4,746,379 | |
The
Company’s segment revenue, segment expenses, segment net income (loss), and a reconciliation of the total reportable segment’s
net income (loss) to the consolidated net income(loss) are as follows:
| | |
United Kingdom | | |
APAC | | |
Americas | | |
Rest of world | | |
Total | |
| | |
Year Ended June 30, 2026 | |
| | |
United Kingdom | | |
APAC | | |
Americas | | |
Rest of world | | |
Total | |
| Revenue | |
$ | 4,153,759 | | |
$ | 12,467 | | |
$ | 8,750 | | |
$ | 40,199 | | |
$ | 4,215,175 | |
| Add: Government support income | |
| 268,181 | | |
| 409,595 | | |
| - | | |
| - | | |
| 677,776 | |
| Less: Cost of revenue (exclusive of amortization shown separately below) | |
| (2,145,701 | ) | |
| (11,396 | ) | |
| (1,652 | ) | |
| (6,432 | ) | |
| (2,165,181 | ) |
| Selling, general and administrative expenses | |
| (3,211,045 | ) | |
| (3,525,546 | ) | |
| (3,765,570 | ) | |
| - | | |
| (10,502,161 | ) |
| Development and regulatory approval expenses | |
| (584,671 | ) | |
| (981,399 | ) | |
| (1,805,222 | ) | |
| - | | |
| (3,371,292 | ) |
| Depreciation and amortization | |
| (1,081,838 | ) | |
| (82,009 | ) | |
| - | | |
| - | | |
| (1,163,847 | ) |
| Impairment of long-lived assets | |
| - | | |
| (298,555 | ) | |
| - | | |
| - | | |
| (298,555 | ) |
| Other segment items(1) | |
| 39,513 | | |
| 500 | | |
| 99,400 | | |
| - | | |
| 139,413 | |
| Segment net income (loss) | |
$ | (2,561,802 | ) | |
$ | (4,476,343 | ) | |
$ | (5,464,294 | ) | |
$ | 33,767 | | |
$ | (12,468,672 | ) |
| (1) |
Other
segment items included interest income, interest expense and realized currency gain. |
| | |
United
Kingdom | | |
APAC | | |
Americas
| | |
Rest
of world | | |
Total | |
| | |
Year Ended June 30, 2025 | |
| | |
United Kingdom | | |
APAC | | |
Americas | | |
Rest of world | | |
Total | |
| Revenue | |
$ | 2,868,027 | | |
$ | 29,167 | | |
$ | 22,638 | | |
$ | 132,700 | | |
$ | 3,052,532 | |
| Add: Government support income | |
| 169,208 | | |
| 647,693 | | |
| - | | |
| - | | |
| 816,901 | |
| Less: Cost of revenue (exclusive of amortization shown separately below) | |
| (1,722,369 | ) | |
| (41,576 | ) | |
| (12,988 | ) | |
| (28,740 | ) | |
| (1,805,673 | ) |
| Selling, general and administrative expenses | |
| (2,542,544 | ) | |
| (2,932,636 | ) | |
| (3,443,288 | ) | |
| - | | |
| (8,918,468 | ) |
| Development and regulatory approval expenses | |
| (531,299 | ) | |
| (910,031 | ) | |
| (955,183 | ) | |
| - | | |
| (2,396,513 | ) |
| Depreciation and amortization | |
| (1,168,155 | ) | |
| (39,720 | ) | |
| - | | |
| - | | |
| (1,207,875 | ) |
| Impairment of long-lived assets | |
| - | | |
| (220,062 | ) | |
| - | | |
| - | | |
| (220,062 | ) |
| Other segment items(1) | |
| (6,841 | ) | |
| (7,691 | ) | |
| 88,804 | | |
| - | | |
| 74,272 | |
| Segment net income (loss) | |
$ | (2,933,973 | ) | |
$ | (3,474,856 | ) | |
$ | (4,300,017 | ) | |
$ | 103,960 | | |
$ | (10,604,886 | ) |
| (1) |
Other
segment items included interest income, interest expense and realized currency loss. |
|