XML 107 R24.htm IDEA: XBRL DOCUMENT v3.25.1
SEGMENT INFORMATION (Tables)
3 Months Ended
Mar. 31, 2025
SEGMENT INFORMATION  
Schedule of segment information

 

 

For the Three Months Ended March 31, 2025

 

 

 

B2B

 

 

B2C

 

 

CORPORATE

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue, services

 

$1,693,914

 

 

$102,681

 

 

$-

 

 

$1,796,595

 

Revenue, product sales

 

 

-

 

 

 

1,015,348

 

 

 

-

 

 

 

1,015,348

 

Total Revenue

 

 

1,693,914

 

 

 

1,118,029

 

 

 

-

 

 

 

2,811,943

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue, services

 

 

982,352

 

 

 

34,508

 

 

 

-

 

 

 

1,016,860

 

Cost of revenue, product sales

 

 

-

 

 

 

87,963

 

 

 

-

 

 

 

87,963

 

Total cost of revenue

 

 

982,352

 

 

 

122,471

 

 

 

-

 

 

 

1,104,823

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

711,562

 

 

 

995,558

 

 

 

-

 

 

 

1,707,120

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

 

746,481

 

 

 

757,102

 

 

 

717,763

 

 

 

2,221,346

 

Professional fees

 

 

15,626

 

 

 

10,298

 

 

 

211,981

 

 

 

237,905

 

Acquisition costs

 

 

-

 

 

 

-

 

 

 

33,410

 

 

 

33,410

 

Total operating expenses

 

 

762,107

 

 

 

767,400

 

 

 

963,154

 

 

 

2,492,661

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

$(50,545 )

 

$228,158

 

 

$(963,154 )

 

$(785,541 )

 

 

 

For the Three Months Ended March 31, 2024

 

 

 

B2B

 

 

B2C

 

 

CORPORATE

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue, services

 

$678,122

 

 

$45,429

 

 

$-

 

 

$723,551

 

Revenue, product sales

 

 

-

 

 

 

863,351

 

 

 

-

 

 

 

863,351

 

Total Revenue

 

 

678,122

 

 

 

908,780

 

 

 

-

 

 

 

1,586,902

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue, services

 

 

360,930

 

 

 

5,776

 

 

 

-

 

 

 

366,706

 

Cost of revenue, product sales

 

 

-

 

 

 

215,860

 

 

 

-

 

 

 

215,860

 

Total cost of revenue

 

 

360,930

 

 

 

221,636

 

 

 

-

 

 

 

582,566

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

317,192

 

 

 

687,144

 

 

 

-

 

 

 

1,004,336

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

 

178,040

 

 

 

520,077

 

 

 

487,067

 

 

 

1,185,184

 

Professional fees

 

 

11,927

 

 

 

13,308

 

 

 

154,955

 

 

 

180,190

 

Acquisition costs

 

 

-

 

 

 

-

 

 

 

94,341

 

 

 

94,341

 

Total operating expenses

 

 

189,967

 

 

 

533,385

 

 

 

736,363

 

 

 

1,459,715

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

$127,225

 

$153,759

 

$(736,363 )

 

$(455,379 )
Schedule of assets of business segments

 

 

As of

March 31,

2025

 

 

As of

December 31,

2024

 

B2B

 

$6,345,492

 

 

$6,495,983

 

B2C

 

 

2,177,646

 

 

 

2,097,863

 

Total business segment assets

 

 

8,523,138

 

 

 

8,593,846

 

Corporate assets

 

 

923,508

 

 

 

998,851

 

Total Assets

 

$9,446,646

 

 

$9,592,697