XML 50 R39.htm IDEA: XBRL DOCUMENT v3.25.3
SEGMENT REPORTING (Tables)
9 Months Ended
Sep. 30, 2025
SEGMENT REPORTING  
Schedule of segment reporting information

Nine-month period ended September 30, 2025

 

 

 

Wholesale

 

 

Pharma

manufacturing

 

 

Nutraceuticals & Pharmaceuticals

 

 

Other

 

 

Total

 

Revenues                                        

 

 

40,608,665

 

 

 

1,213,562

 

 

 

3,746,023

 

 

 

405

 

 

 

45,568,655

 

Cost of Sales

 

 

(37,626,788 )

 

 

(208,777 )

 

 

(1,916,859 )

 

 

-

 

 

 

(39,752,424 )

Gross Profit

 

 

2,981,877

 

 

 

1,004,785

 

 

 

1,829,164

 

 

 

405

 

 

 

5,816,231

 

General and Administrative expenses

 

 

(514,158 )

 

 

(499,702 )

 

 

(1,044,103 )

 

 

(1,221,333 )

 

 

(3,279,295 )

Salaries

 

 

(1,381,174 )

 

 

(1,410,704 )

 

 

(1,056,693 )

 

 

(979,841 )

 

 

(4,828,412 )

Sales and Marketing expenses

 

 

(971 )

 

 

(911 )

 

 

(79,653 )

 

 

(33,120 )

 

 

(114,655 )

Research and Development costs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(108,603 )

 

 

(108,603 )

Net finance costs

 

 

(605,818 )

 

 

-

 

 

 

44,470

 

 

 

(385,912 )

 

 

(947,260 )

Segment profit / (loss)

 

 

479,756

 

 

 

(906,532 )

 

 

(306,814 )

 

 

(2,728,404 )

 

 

(3,461,994 )

Reconciling items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(171,020 )

 

 

(451,149 )

 

 

(321,869 )

 

 

(108,174 )

 

 

(1,052,212 )

Stock based compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,730,233)

 

 

(1,730,233 )

Non-cash interest

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(364,550)

 

 

(364,550 )

Fair value adjustments

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,620,573)

 

 

(2,620,573 )

Foreign currency adjustments

 

 

168,639

 

 

 

241,489

 

 

 

-

 

 

 

(63,716 )

 

 

346,412

 

Other income and expenses

 

 

11,563

 

 

 

95,318

 

 

 

11,155

 

 

 

(233,941 )

 

 

(115,905 )

Net profit/(loss) before Income Taxes

 

 

488,938

 

 

 

(1,020,874 )

 

 

(617,528 )

 

 

(7,849,591 )

 

 

(8,999,055 )

 

Three-month period ended September 30, 2025

 

 

 

Wholesale

 

 

Pharma

manufacturing

 

 

Nutraceuticals & Pharmaceuticals

 

 

Other

 

 

Total

 

Revenues                                        

 

 

14,574,914

 

 

 

412,603

 

 

 

2,122,503

 

 

 

405

 

 

 

17,110,425

 

Cost of Sales

 

 

(13,240,183 )

 

 

(70,393 )

 

 

(1,197,231 )

 

 

-

 

 

 

(14,507,807 )

Gross Profit

 

 

1,334,731

 

 

 

342,210

 

 

 

925,272

 

 

 

405

 

 

 

2,602,618

 

General and Administrative expenses

 

 

(191,273 )

 

 

(193,755 )

 

 

(502,160 )

 

 

(582,551 )

 

 

(1,469,739 )

Salaries

 

 

(517,261 )

 

 

(684,859 )

 

 

(391,175 )

 

 

(326,655 )

 

 

(1,919,950 )

Sales and Marketing expenses

 

 

(116 )

 

 

(181 )

 

 

(31,377 )

 

 

(33,120 )

 

 

(64,794 )

Research and Development costs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(18,337 )

 

 

(18,337 )

Net finance costs

 

 

(184,070 )

 

 

-

 

 

 

(76,223 )

 

 

(308,159 )

 

 

(568,452 )

Segment profit / (loss)

 

 

442,011

 

 

 

(536,584 )

 

 

(75,665 )

 

 

(1,268,417 )

 

 

(1,438,655 )

Reconciling items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(67,464 )

 

 

(159,552 )

 

 

(114,441 )

 

 

(36,454 )

 

 

(377,911 )

Stock based compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(570,602 )

 

 

(570,602 )

Non-cash interest

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(201,447 )

 

 

(201,447 )

Fair value adjustments

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,486,762 )

 

 

(2,486,762 )

Foreign currency adjustments

 

 

207

 

 

 

241,489

 

 

 

(278,855 )

 

 

(234,778 )

 

 

(271,937 )

Other income and expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(5,577 )

 

 

(5,577 )

Net profit/(loss) before Income Taxes

 

 

374,754

 

 

 

(454,648 )

 

 

(468,960 )

 

 

(4,804,037 )

 

 

(5,352,890 )
Schedule of operations of each reportable segment

Reportable segments

 

Operations

Wholesale

 

Distribution and export of pharmaceutical products

Pharma manufacturing

 

Production of pharmaceutical products

Nutraceutical and pharmaceuticals

 

Trade of owned nutraceutical & pharmaceutical products