| SCHEDULE OF SEGMENT REPORTING INFORMATION |
A
reconciliation of net loss for the reportable segments to the applicable line items within the accompanying unaudited consolidated statements
of operations is as follows.
SCHEDULE
OF SEGMENT REPORTING INFORMATION
| | |
| | |
| | |
| |
| | |
Three
Months Ended September 30, 2025
(As
restated) | |
| | |
O&G | | |
Renewables | | |
Total | |
| Revenue | |
$ | 225,678 | | |
$ | - | | |
$ | 225,678 | |
| | |
| | | |
| | | |
| | |
| Segment
expense: | |
| | | |
| | | |
| | |
| General
and administrative expenses | |
| - | | |
| 16,642,135 | | |
| 16,642,135 | |
| Research
and development costs | |
| - | | |
| | | |
| | |
| Operating lease expense and severance tax | |
| 112,644 | | |
| - | | |
| 112,644 | |
| Adjusted
segment operating loss/(income) | |
| (113,034 | ) | |
| 16,642,135 | | |
| 16,529,101 | |
| | |
| | | |
| | | |
| | |
| Reconciliation
of “Adjusted segment operating loss” to “Loss before income taxes” | |
| | | |
| | | |
| | |
| Depreciation
and amortization | |
| 40,027 | | |
| - | | |
| 40,027 | |
| Grant
income | |
| - | | |
| - | | |
| - | |
| Interest
income | |
| - | | |
| (10,907 | ) | |
| (10,907 | ) |
| Changes
in fair value of warrant liability | |
| - | | |
| - | | |
| - | |
| Other
expense | |
| 198,950 | | |
| 10,508 | | |
| 209,458 | |
| Foreign
currency adjustment | |
| - | | |
| (1,041 | ) | |
| (1,041 | ) |
| Interest
expense | |
| -
| | |
| 194,739 | | |
| 194,739 | |
| Loss on extinguishment of debt | |
| - | | |
| 105,644 | | |
| 105,644 | |
| Issuance of Commitment Shares for Convertible Note | |
| -
| | |
| 3,342,000 | | |
| 3,342,000 | |
| | |
| | |
| | |
| |
| | |
Nine
Months Ended September 30, 2025
(As restated) | |
| | |
O&G | | |
Renewables | | |
Total | |
| Revenue | |
$ | 225,678 | | |
$ | - | | |
$ | 225,678 | |
| | |
| | | |
| | | |
| | |
| Segment expense: | |
| | | |
| | | |
| | |
| General and administrative expenses | |
| - | | |
| 18,604,904 | | |
| 18,604,904 | |
| Research and development costs | |
| - | | |
| 724,406 | | |
| 724,406 | |
| Operating lease expense and Severance Tax | |
| 112,644 | | |
| | | |
| 112,644 | |
| Adjusted segment operating loss/(income) | |
| (113,034 | ) | |
| 19,329,310 | | |
| 19,216,276 | |
| | |
| | | |
| | | |
| | |
| Reconciliation of “Adjusted segment operating loss” to “Loss before income taxes” | |
| | | |
| | | |
| | |
| Depreciation and amortization | |
| 40,027 | | |
| - | | |
| 40,027 | |
| Grant income | |
| - | | |
| (737,811 | ) | |
| (737,811 | ) |
| Interest income | |
| - | | |
| (10,907 | ) | |
| (10,907 | ) |
| Changes in fair value of warrant liability | |
| - | | |
| (45,965 | ) | |
| (45,965 | ) |
| Other expense | |
| 198,950 | | |
| 10,508 | | |
| 209,458 | |
| Foreign currency adjustment | |
| - | | |
| 15,768 | | |
| 15,768 | |
| Interest expense | |
| - | | |
| 393,095 | | |
| 393,095 | |
| Loss on extinguishment of debt | |
| - | | |
| 105,644 | | |
| 105,644 | |
| Issuance of Commitment Shares for Convertible Note | |
| | | |
| 3,342,000 | | |
| 3,342,000 | |
| | |
| | |
| | |
| |
| | |
Three Months Ended September 30, 2024 | |
| | |
O&G | | |
Renewables | | |
Total | |
| Revenue | |
$ | - | | |
$ | - | | |
$ | - | |
| | |
| | | |
| | | |
| | |
| Segment expense: | |
| | | |
| | | |
| | |
| General and administrative expenses | |
| - | | |
| 436,817 | | |
| 436,817 | |
| Research and development costs | |
| - | | |
| 111,311 | | |
| 111,311 | |
| Adjusted segment operating loss | |
| - | | |
| 548,128 | | |
| 548,128 | |
| | |
| | | |
| | | |
| | |
| Reconciliation of “Adjusted segment operating loss” to “Profit before income taxes” | |
| | | |
| | | |
| | |
| Operating lease expense and Severance Tax | |
| - | | |
| - | | |
| - | |
| Depreciation and amortization | |
| - | | |
| - | | |
| - | |
| Grant income | |
| - | | |
| (340,546 | ) | |
| (340,546 | ) |
| Interest income | |
| - | | |
| (50,000 | ) | |
| (50,000 | ) |
| Changes in fair value of warrant liability | |
| - | | |
| 6,204 | | |
| 6,204 | |
| Other expense | |
| - | | |
| - | | |
| - | |
| Foreign currency adjustment | |
| - | | |
| (107,624 | ) | |
| (107,624 | ) |
| Interest expense | |
| - | | |
| 100,822 | | |
| 100,822 | |
| | |
| | |
| | |
| |
| | |
Nine Months Ended September 30, 2024 | |
| | |
O&G | | |
Renewables | | |
Total | |
| Revenue | |
$ | - | | |
$ | - | | |
$ | - | |
| Segment expense: | |
| | | |
| | | |
| | |
| General and administrative expenses | |
| - | | |
| 1,703,752 | | |
| 1,703,752 | |
| Research and development costs | |
| - | | |
| 1,600,956 | | |
| 1,600,956 | |
| Adjusted segment operating loss | |
| - | | |
| 3,304,708 | | |
| 3,304,708 | |
| | |
| | | |
| | | |
| | |
| Reconciliation of “Adjusted segment operating loss” to “Loss before income taxes” | |
| | | |
| | | |
| | |
| Operating lease expense and Severance Tax | |
| - | | |
| - | | |
| - | |
| Depreciation and amortization | |
| - | | |
| - | | |
| - | |
| Grant income | |
| - | | |
| (2,340,359 | ) | |
| (2,340,359 | ) |
| Interest income | |
| - | | |
| (150,000 | ) | |
| (150,000 | ) |
| Changes in fair value of warrant liability | |
| - | | |
| 809,602 | | |
| 809,602 | |
| Other expense | |
| - | | |
| - | | |
| - | |
| Foreign currency adjustment | |
| - | | |
| (51,146 | ) | |
| (51,146 | ) |
| Interest expense | |
| - | | |
| 300,274 | | |
| 300,274 | |
| | |
| | |
| | |
| | |
| |
| | |
Three Months Ended September 30, | | |
Nine Months Ended September 30, | |
| | |
2025 | | |
2024 | | |
2025 | | |
2024 | |
| Depreciation and amortization: | |
| | | |
| | | |
| | | |
| | |
| O&G | |
$ | 40,027 | | |
$ | - | | |
$ | 40,027 | | |
$ | - | |
| Renewables | |
| - | | |
| - | | |
| - | | |
| - | |
| Consolidated depreciation expense | |
$ | 40,027 | | |
$ | - | | |
$ | 40,027 | | |
$ | - | |
| | |
As of
September 30, 2025 | | |
As of
December 31, 2024 | |
| Assets: | |
| | | |
| | |
| O&G | |
$ | 1,123,270 | | |
$ | - | |
| Renewables | |
| 27,708,284 | | |
| 4,114,688 | |
| Total assets of reportable segments | |
$ | 28,831,554 | | |
$ | 4,114,688 | |
|