| Schedule of Reconciliation Consolidated Net Loss |
The
following table presents certain financial data for the Company’s two reportable segments and a reconciliation to the Company’s
consolidated net loss.
Schedule
of Reconciliation Consolidated Net Loss
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
For the Three Months Ended |
|
|
For the Six Months Ended |
|
| |
|
June 30, |
|
|
June 30, |
|
| |
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
| Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pharmaceuticals |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Computing Technology |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Total Sales |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Product Cost of Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pharmaceuticals |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Computing Technology |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Total Cost of Sales |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Gross Profit |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Administrative Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pharmaceuticals |
|
|
100,295 |
|
|
|
894,297 |
|
|
|
206,960 |
|
|
|
1,735,982 |
|
| Computing Technology |
|
|
902,654 |
|
|
|
- |
|
|
|
1,862,639 |
|
|
|
- |
|
| Total Administrative Expenses |
|
|
1,002,949 |
|
|
|
894,297 |
|
|
|
2,069,599 |
|
|
|
1,735,982 |
|
| Research and Development Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pharmaceuticals |
|
|
5,150 |
|
|
|
873,472 |
|
|
|
(18,948 |
) |
|
|
2,418,985 |
|
| Computing Technology |
|
|
230,983 |
|
|
|
- |
|
|
|
765,615 |
|
|
|
- |
|
| Total Research and Development Expenses |
|
|
236,133 |
|
|
|
873,472 |
|
|
|
746,667 |
|
|
|
2,418,985 |
|
| Stock Based Compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pharmaceuticals |
|
|
- |
|
|
|
104,854 |
|
|
|
- |
|
|
|
189,490 |
|
| Computing Technology |
|
|
2,373,655 |
|
|
|
- |
|
|
|
2,432,261 |
|
|
|
- |
|
| Total Stock Based Compensation |
|
|
2,373,655 |
|
|
|
104,854 |
|
|
|
2,432,261 |
|
|
|
189,490 |
|
| Franchise Tax Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pharmaceuticals |
|
|
- |
|
|
|
- |
|
|
|
21,940 |
|
|
|
- |
|
| Computing Technology |
|
|
- |
|
|
|
- |
|
|
|
197,463 |
|
|
|
- |
|
| Total Franchise Tax Expense |
|
|
- |
|
|
|
- |
|
|
|
219,403 |
|
|
|
- |
|
| Segment Net Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pharmaceuticals |
|
|
105,445 |
|
|
|
1,872,623 |
|
|
|
209,952 |
|
|
|
4,344,457 |
|
| Computing Technology |
|
|
3,507,292 |
|
|
|
- |
|
|
|
5,257,978 |
|
|
|
- |
|
| Total Segment Net Loss |
|
|
3,612,737 |
|
|
|
1,872,623 |
|
|
|
5,467,930 |
|
|
|
4,344,457 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reconcilement of Net Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjustments and Reconciling Items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest and Dividend Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pharmaceuticals |
|
|
- |
|
|
|
57,575 |
|
|
|
- |
|
|
|
120,087 |
|
| Computing Technology |
|
|
100,625 |
|
|
|
- |
|
|
|
171,965 |
|
|
|
- |
|
| Total Interest and Dividend Income |
|
|
100,625 |
|
|
|
57,575 |
|
|
|
171,965 |
|
|
|
120,087 |
|
| Gain (Loss) on Sales of Marketable Securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pharmaceuticals |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,176 |
|
| Computing Technology |
|
|
19,459 |
|
|
|
- |
|
|
|
31,241 |
|
|
|
- |
|
| Total Gain (Loss) on Sales of Marketable Securities |
|
|
19,459 |
|
|
|
- |
|
|
|
31,241 |
|
|
|
2,176 |
|
| Unrealized Gain (Loss) on Marketable Securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pharmaceuticals |
|
|
- |
|
|
|
(147 |
) |
|
|
- |
|
|
|
(1,744 |
) |
| Computing Technology |
|
|
(26,584 |
) |
|
|
- |
|
|
|
(7,290 |
) |
|
|
- |
|
| Total Unrealized Gain (Loss) on Marketable Securities |
|
|
(26,584 |
) |
|
|
(147 |
) |
|
|
(7,290 |
) |
|
|
(1,744 |
) |
| Change in Fair Value of Derivative Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pharmaceuticals |
|
|
- |
|
|
|
19,000 |
|
|
|
- |
|
|
|
1,303,000 |
|
| Computing Technology |
|
|
81,000 |
|
|
|
- |
|
|
|
591,000 |
|
|
|
- |
|
| Total Change in Fair Value of Derivative Liabilities |
|
|
81,000 |
|
|
|
19,000 |
|
|
|
591,000 |
|
|
|
1,303,000 |
|
| Impairment of Technology License |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pharmaceuticals |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Computing Technology |
|
|
(3,177,999 |
) |
|
|
- |
|
|
|
(3,177,999 |
) |
|
|
- |
|
| Total Impairment of Technology License |
|
|
(3,177,999 |
) |
|
|
- |
|
|
|
(3,177,999 |
) |
|
|
- |
|
| Total Adjustments and Reconciling Items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pharmaceuticals |
|
|
- |
|
|
|
76,428 |
|
|
|
- |
|
|
|
1,423,519 |
|
| Computing Technology |
|
|
(3,003,499 |
) |
|
|
- |
|
|
|
(2,391,083 |
) |
|
|
- |
|
| Total Adjustments and Reconciling Items |
|
|
(3,003,499 |
) |
|
|
76,428 |
|
|
|
(2,391,083 |
) |
|
|
1,423,519 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Consolidated Net Loss: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pharmaceuticals |
|
|
(105,445 |
) |
|
|
(1,796,195 |
) |
|
|
(209,952 |
) |
|
|
(2,920,938 |
) |
| Computing Technology |
|
|
(6,510,791 |
) |
|
|
- |
|
|
|
(7,649,061 |
) |
|
|
- |
|
| Consolidated Net Loss |
|
|
(6,616,236 |
) |
|
|
(1,796,195 |
) |
|
|
(7,859,013 |
) |
|
|
(2,920,938 |
) |
|