XML 154 R42.htm IDEA: XBRL DOCUMENT v3.25.1
SEGMENT REPORTING (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2025
Dec. 31, 2024
Schedule of Segment Reporting Information

 

 

Wholesale

 

 

Pharma

manufacturing

 

 

Nutraceuticals & Pharmaceuticals

 

 

Other

 

 

Total

 

Revenues                                        

 

 

12,504,562

 

 

 

268,557

 

 

 

939,409

 

 

 

-

 

 

 

13,712,528

 

Cost of Sales

 

 

(11,320,936 )

 

 

(70,975 )

 

 

(270,818 )

 

 

-

 

 

 

(11,662,729 )

Gross Profit

 

 

1,183,626

 

 

 

197,582

 

 

 

668,591

 

 

 

-

 

 

 

2,049,799

 

General and Administrative expenses

 

 

(162,269 )

 

 

(155,454 )

 

 

(243,227 )

 

 

(361,140 )

 

 

(922,090 )

Salaries

 

 

(378,595 )

 

 

(363,670 )

 

 

(297,499 )

 

 

(255 )

 

 

(1,040,019 )

Sales and Marketing expenses

 

 

(715 )

 

 

(428 )

 

 

(27,012 )

 

 

0 )

 

 

(28,155 )

Research and Development costs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(15,629 )

 

 

(15,629 )

Net finance costs

 

 

(149,274 )

 

 

-

 

 

 

53,493

 

 

 

-

 

 

 

(95,781 )

Segment profit / (loss)

 

 

492,773

 

 

 

(321,970 )

 

 

154,346

 

 

 

(377,024 )

 

 

(51,875 )

Reconciling items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(52,880 )

 

 

(131,974 )

 

 

(99,807 )

 

 

(35,778 )

 

 

(320,439 )

Stock based compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(556,613 )

 

 

(556,613 )

Foreign currency adjustments

 

 

59,428

 

 

 

-

 

 

 

109,943

 

 

 

6,454

 

 

 

175,825

 

Other income and expenses

 

 

27,556

 

 

 

12,341

 

 

 

88,701

 

 

 

(193,593 )

 

 

(64,995 )

Net profit/(loss) before Income Taxes

 

 

526,877

 

 

 

(441,603 )

 

 

253,184

 

 

 

(1,156,555 )

 

 

(818,097 )

 

 

Wholesale

 

 

Pharma

manufacturing

 

 

Nutraceuticals & Pharmaceuticals

 

 

Other

 

 

Total

 

Revenues                                        

 

 

51,593,787

 

 

 

865,373

 

 

 

1,967,242

 

 

 

-

 

 

 

54,426,402

 

Cost of Sales

 

 

(48,887,569 )

 

 

(249,061 )

 

 

(978,449 )

 

 

-

 

 

 

(50,115,079 )

General and Administrative expenses

 

 

(647,225 )

 

 

(773,429 )

 

 

(1,442,102 )

 

 

(4,176,049 )

 

 

(7,038,805 )

Salaries

 

 

(1,701,552 )

 

 

(1,243,568 )

 

 

(1,430,736 )

 

 

(1,317,580 )

 

 

(5,693,436 )

Sales and Marketing expenses

 

 

(10,516 )

 

 

(489 )

 

 

(255,559 )

 

 

(88,405 )

 

 

(354,969 )

Research and Development costs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(533,293 )

 

 

(533,293 )

Net finance costs

 

 

(840,456 )

 

 

-

 

 

 

234,856

 

 

 

(265 )

 

 

(605,865 )

Segment profit / (loss)

 

 

(493,531 )

 

 

(1,401,174 )

 

 

(1,904,748 )

 

 

(6,115,592 )

 

 

(9,915,045 )

Reconciling items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(231,344 )

 

 

(565,371 )

 

 

(334,075 )

 

 

(118,448 )

 

 

(1,249,238 )

Provisions

 

 

(1,021,818 )

 

 

(123,503 )

 

 

(3,549,111 )

 

 

-

 

 

 

(4,694,432 )

Impairment Charges

 

 

-

 

 

 

-

 

 

 

(160,948 )

 

 

(131,032 )

 

 

(291,980 )

Other income and expenses

 

 

(304,495 )

 

 

5,789

 

 

 

225,665

 

 

 

40,718

 

 

 

(32,323 )

Net profit/(loss) before Income Taxes

 

 

(2,051,188 )

 

 

(2,084,259 )

 

 

(5,723,217 )

 

 

(6,324,354 )

 

 

(16,183,018 )
Schedule of describes the 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

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