XML 42 R31.htm IDEA: XBRL DOCUMENT v3.23.3
Segment Reporting (Tables)
9 Months Ended
Sep. 30, 2023
Segment Reporting [Abstract]  
Schedule of segment assets
Schedules of segment reporting                
   Three Months Ended September 30, 2023 
  

Corporate

and R&D

  

IoT

Products

  

IoT Installation

Services

   Total 
                 
Revenue  $   $97,513   $220,857   $318,370 
Revenue – related party                
Total revenue       97,513    220,857    318,370 
                     
Cost of revenue       47,855    153,539    201,394 
                     
Gross Profit       49,658    67,318    116,976 
                     
Operating Expenses                    
Selling expense   6,516    18,677    8,443    33,636 
Compensation – officers and directors   267,002            267,002 
Research and development   305,872            305,872 
Professional fees   132,914            132,914 
General and administrative   358,631    2,503    46,717    407,851 
Total Operating Expenses   1,070,935    21,180    55,160    1,147,275 
                     
Income (loss) from Operations   (1,070,935)   28,478    12,158    (1,030,299)
                     
Other Income (Expense):                    
Interest income (expense), net   (2,956)   1    (80)   (3,035)
Unrealized loss on marketable equity securities   (17,102)           (17,102)
Realized income on marketable equity securities   12,247            12,247 
Rental income   40,731            40,731 
Other income (expense), net   32,209    (8,255)   5,471    29,425 
Total other income (expense)   65,129    (8,254)   5,391    62,266 
                     
Income (loss) before income taxes   (1,005,806)   20,224    17,549    (968,033)
                     
Tax expense                
                     
Net Income (Loss)  $(1,005,806)  $20,224   $17,549   $(968,033)

 

             
   Three Months Ended September 30, 2023 
   Residential   Commercial  

Total IoT Installation

Services

 
             
Revenue  $23,758   $197,099   $220,857 
Revenue – related party            
Total revenue   23,758    197,099    220,857 
                
Cost of revenue   45,255    88,815    153,539 
                
Gross Profit   (21,497)   88,815    67,318 
                
Operating Expenses               
Selling expense       8,443    8,443 
General and administrative   3,392    43,325    46,717 
Total Operating Expenses   3,392    51,768    55,160 
                
Income (loss) from Operations   (24,899)   37,047    12,158 
                
Other Income (Expense):               
Interest income (expense), net       (80)   (80)
Other income (expense), net       5,471    5,471 
Total other income (expense)       5,391    5,391 
                
Income (loss) before income taxes   (24,899)   42,438    17,549 
                
Tax expense            
                
Net Income (Loss)  $(24,899)  $42,438   $17,549 

 

The following tables summarize the performance of each operating segment of the Company for the three months ended September 30, 2022 and the performance of the IoT Installation Service segment broken out between its residential and commercial services for the same period:

                 
   Three Months Ended September 30, 2022 
  

Corporate

and R&D

  

IoT

Products

  

IoT Installation

Services

   Total 
                 
Revenue  $   $1,444   $53,242   $54,686 
Revenue – related party           5,968    5,968 
Total revenue       1,444    59,210    60,654 
                     
Cost of revenue       10,167    32,274    42,441 
                     
Gross Profit       (8,723)   26,936    18,213 
                     
Operating Expenses                    
Selling expense   75,032        1,952    76,984 
Compensation – officers and directors   265,449            265,449 
Research and development   133,109            133,109 
Professional fees   150,943            150,943 
General and administrative   230,001    76,129    59,564    365,694 
Total Operating Expenses   854,534    76,129    61,516    992,179 
                     
Loss from Operations   (854,534)   (84,852)   (34,580)   (973,966)
                     
Other Income (Expense):                    
Interest income (expense), net   363        2,272    2,635 
Unrealized income on marketable equity securities   42,101            42,101 
Realized loss on marketable equity securities   (31,486)           (31,486)
Rental income   39,172            39,172 
Other income (expense), net   144,547    (160,117)   (4,906)   (20,476)
Total other income (expense)   194,697    (160,117)   (2,634)   31,946 
                     
Loss before income taxes   (659,837)   (244,969)   (37,214)   (942,020)
                     
Tax expense                
                     
Net Loss  $(659,837)  $(244,969)  $(37,214)  $(942,020)

 

             
   Three Months Ended September 30, 2022 
   Residential   Commercial  

Total IoT Installation

Services

 
             
Revenue  $53,242   $   $53,242 
Revenue – related party   5,968        5,968 
Total revenue   59,210        59,210 
                
Cost of revenue   32,274        32,274 
                
Gross Profit   26,936        26,936 
                
Operating Expenses               
Selling expense   1,952        1,952 
General and administrative   59,564        59,564 
Total Operating Expenses   61,516        61,516 
                
Loss from Operations   (34,580)       (34,580)
                
Other Income (Expense):               
Interest income (expense), net   2,272        2,272 
Other income (expense), net   (4,906)       (4,906)
Total other income (expense)   (2,634)       (2,634)
                
Loss before income taxes   (37,214)       (37,214)
                
Tax expense            
                
Net Loss  $(37,214)  $   $(37,214)

 

The following tables summarize the performance of each operating segment of the Company for the nine months ended September 30, 2023 and the performance of the IoT Installation Service segment broken out between its residential and commercial services for the same period:

                
   Nine Months Ended September 30, 2023 
  

Corporate

and R&D

  

IoT

Products

  

IoT Installation

Services

   Total 
                 
Revenue  $   $175,661   $594,195   $769,856 
Revenue – related party                
Total revenue       175,661    594,195    769,856 
                     
Cost of revenue       104,210    427,187    531,397 
                     
Gross Profit       71,451    167,008    238,459 
                     
Operating Expenses                    
Selling expense   37,978    51,337    19,255    108,570 
Compensation – officers and directors   827,939            827,939 
Research and development   925,345            925,345 
Professional fees   506,878            506,878 
General and administrative   1,063,509    10,881    138,096    1,212,486 
Total Operating Expenses   3,361,649    62,218    157,351    3,581,218 
                     
Income (loss) from Operations   (3,361,649)   9,233    9,657    (3,342,759)
                     
Other Income (Expense):                    
Interest income (expense), net   27,635    4    (120)   27,519 
Gain on bargain purchase   61,747            61,747 
Unrealized income on marketable equity securities   10,463            10,463 
Realized loss on marketable equity securities   (2,002)           (2,002)
Rental income   121,024            121,024 
Other income (expense), net   27,745    (6,256)   2,077    23,566 
Total other income (expense)   246,612    (6,252)   1,957    242,317 
                     
Income (loss) before income taxes   (3,115,037)   2,981    11,614    (3,100,442)
                     
Tax expense                
                     
Net Income (loss)  $(3,115,037)  $2,981   $11,614   $(3,100,442)

 

             
   Nine Months Ended September 30, 2023 
   Residential   Commercial  

IoT Installation

Services

 
             
Revenue  $152,928   $441,267   $594,195 
Revenue – related party            
Total revenue   152,928    441,267    594,195 
                
Cost of revenue   116,040    311,147    427,187 
                
Gross Profit   36,888    130,120    167,008 
                
Operating Expenses               
Selling expense       19,255    19,255 
Compensation – officers and directors            
Research and development            
Professional fees            
General and administrative   37,345    100,751    138,096 
Total Operating Expenses   37,345    120,006    157,351 
                
Income (loss) from Operations   (457)   10,114    9,657 
                
Other Income (Expense):               
Interest income (expense), net       (120)   (120)
Other income (expense), net       2,077    2,077 
Total other income (expense)       1,957    1,957 
                
Income (loss) before income taxes   (457)   12,071    11,614 
                
Tax expense            
                
Net Income (loss)  $(457)  $12,071   $11,614 

 

The following tables summarize the performance of each operating segment of the Company for the nine months ended September 30, 2022 and the performance of the IoT Installation Service segment broken out between its residential and commercial services for the same period:

                 
   Nine Months Ended September 30, 2022 
  

Corporate

and R&D

  

IoT

Products

  

IoT Installation

Services

   Total 
                 
Revenue  $   $49,094   $193,581   $242,675 
Revenue – related party       31,542    8,246    39,788 
Total revenue       80,636    201,827    282,463 
                     
Cost of revenue       70,869    172,135    243,004 
                     
Gross Profit       9,767    29,692    39,459 
                     
Operating Expenses                    
Selling expense   123,117        9,754    132,871 
Compensation – officers and directors   874,739            874,739 
Research and development   862,214            862,214 
Professional fees   686,150            686,150 
General and administrative   1,393,703    1,275    191,682    1,586,660 
Total Operating Expenses   3,939,923    1,275    201,436    4,142,634 
                     
Income (loss) from Operations   (3,939,923)   8,492    (171,744)   (4,103,175)
                     
Other Income (Expense):                    
Interest income (expense), net   853    (288)   2320    2,885 
Gain on bargain purchase                
Unrealized loss on marketable equity securities   (32,525)           (32,525)
Realized loss on marketable equity securities   (21,205)           (21,205)
Rental income   117,513            117,513 
Other income (expense), net   172,766        (8,506)   164,260 
Total other income (expense)   237,402    (288)   (6,186)   230,928 
                     
Income (loss) before income taxes   (3,702,521)   8,204    (177,930)   (3,872,247)
                     
Tax expense                
                     
Net Income (loss)  $(3,702,521)  $8,204   $(177,930)  $(3,872,247)

 

             
   Nine Months Ended September 30, 2022 
   Residential   Commercial  

Total IoT Installation

Services

 
             
Revenue  $193,581   $   $193,581 
Revenue – related party   8,246        8,246 
Total revenue   201,827        201,827 
                
Cost of revenue   172,135        172,135 
                
Gross Profit   29,692        29,692 
                
Operating Expenses               
Selling expense   9,754        9,754 
General and administrative   191,682        191,682 
Total Operating Expenses   201,436        201,436 
                
Loss from Operations   (171,744)       (171,744)
                
Other Income (Expense):               
Interest income (expense), net   2,320        2,320 
Other income (expense), net   (8,506)       (8,506)
Total other income (expense)   (6,186)       (6,186)
                
Loss before income taxes   (177,930)       (177,930)
                
Tax expense            
                
Net Loss  $(177,930)  $   $(177,930)

 

The following table summarizes the total assets of each operating segment of the Company as of September 30, 2023:

Schedule of segment assets                        
    September 30, 2023  
   

Corporate

and R&D

   

IoT

Products

   

IoT Installation

Services

    Total  
                         
Total Assets   $ 5,732,129     $ 178,682     $ 488,151     $ 6,398,962  

 

The following table summarizes the total assets of each operating segment of the Company as of December 31, 2022:

                         
    December 31, 2022  
   

Corporate

and R&D

   

IoT

Products

   

IoT Installation

Services

    Total  
                         
Total Assets   $ 8,977,993     $ 257,413     $ 87,654     $ 9,323,060  

 

Schedule of segment assets
Schedule of segment assets                        
    September 30, 2023  
   

Corporate

and R&D

   

IoT

Products

   

IoT Installation

Services

    Total  
                         
Total Assets   $ 5,732,129     $ 178,682     $ 488,151     $ 6,398,962  

 

The following table summarizes the total assets of each operating segment of the Company as of December 31, 2022:

                         
    December 31, 2022  
   

Corporate

and R&D

   

IoT

Products

   

IoT Installation

Services

    Total  
                         
Total Assets   $ 8,977,993     $ 257,413     $ 87,654     $ 9,323,060