Biggest changeNet Losses During the years ended December 31, 2024, and 2023, we incurred net losses of $3,200,138 and $4,718,142 respectively, due to the factors discussed above. 41 Liquidity and Capital Resources Working Capital December 31, 2024 December 31, 2023 Current Assets $ 3,846,363 $ 1,028,278 Current Liabilities (876,975 ) (1,657,646 ) Working Capital $ 2,969,388 $ (629,368 ) Cash Flows The table below, for the periods indicated, provides selected cash flow information: For the year ended December 31, 2024 For the year ended December 31, 2023 Net cash used in operating activities $ (4,656,754 ) $ (3,528,762 ) Net cash provided by investing activities 7,127,121 54,146 Net cash provided by (used in) financing activities 706,094 (434,048 ) Effect of exchange rate (15,397 ) (6,508 ) Net change in cash $ 3,161,064 $ (3,915,172 ) Cash Flows from Operating Activities Our net cash outflows from operating activities of $4,656,754 for the year ended December 31, 2024, was primarily the result of our net loss of $3,200,138 and changes in our operating assets and liabilities offset by the add-back of non-cash expenses, and operating activities from discontinued operations.
Biggest changeLiquidity and Capital Resources Working Capital December 31, 2025 December 31, 2024 Current Assets $ 8,647,129 $ 3,846,363 Current Liabilities (366,471 ) (876,975 ) Working Capital $ 8,280,658 $ 2,969,388 38 Cash Flows The table below, for the periods indicated, provides selected cash flow information: For the year ended December 31, 2025 For the year ended December 31, 2024 Net cash used in operating activities $ (5,102,771 ) $ (4,656,754 ) Net cash provided by (used in) investing activities (185,760 ) 7,127,121 Net cash provided by financing activities 9,648,113 706,094 Effect of exchange rate (13,942 ) (15,397 ) Net change in cash $ 4,345,640 $ 3,161,064 Cash Flows from Operating Activities Our net cash outflows from operating activities of $5,102,771 for the year ended December 31, 2025, was primarily the result of our net loss of $4,787,769 and changes in our operating assets and liabilities offset by the add-back of non-cash expenses, and operating activities from discontinued operations.
We have completed an initial production run of prototype Ubiquitor devices and intend to proceed into full-scale production during 2025. During 2024, we presented the Ubiquitor several trade shows including CES 2023 and 2024.
We have completed an initial production run of prototype Ubiquitor devices and intend to proceed into full-scale production during 2025. During 2025, we presented the Ubiquitor at several trade shows including CES 2024 and 2025.
Off-Balance Sheet Arrangements As of December 31, 2024, we did not have any off-balance-sheet arrangements, as defined in Item 303(a)(4)(ii) of Regulation SK.
Off-Balance Sheet Arrangements As of December 31, 2025, we did not have any off-balance-sheet arrangements, as defined in Item 303(a)(4)(ii) of Regulation SK.
Having the mathematical and graphical environments created, our team is focused on developing the 3D-user interface machine auto design. Our public reporting automation software is completed and currently undergoing extensive testing. We have developed a Microsoft®-based add-on software that aims to streamline and automate the financial reporting preparation process.
Having the mathematical and graphical environments created, our team is focused on developing an automated 3D user interface design. Our public reporting automation software is completed and currently undergoing extensive testing. We have developed a Microsoft®-based add-on software that aims to streamline and automate the financial reporting preparation process.
Other Income Other income of $3,278,375 incurred during the year ended December 31, 2024, primarily consisted of gain on sale of property of $3,181,706, interest income of $40,852, interest expense – related party of $89,098, unrealized loss on marketable equity securities of $12,075, rental income of $96,541 and other income of $60,449.
Other income of $3,278,376 incurred during the year ended December 31, 2024, primarily consisted of gain on sale of property of $3,181,706, interest income of $40,853, interest expense – related party of $89,098, unrealized loss on marketable equity securities of $12,075, rental income of $96,541 and other income of $60,449.
These are our financial reporting software and universal smart technology for smart meters and automation. We are currently looking for distribution partners for both products.
These are our financial reporting software, One Touch Financial, and universal smart technology for smart meters and automation. We are currently looking for distribution partners for both products.
Loss from discontinued operations, net of tax Loss from discontinued operations, net of tax was $278,263 during the year ended December 31,2024, compared to $7,907 during the year ended December 31,2023. The decrease was due to the discontinued operations of AT Tech Systems LLC in August 2024.
Loss from discontinued operations, net of tax Loss from discontinued operations, net of tax was $0 during the year ended December 31,2025, compared to $278,263 during the year ended December 31,2024. The decrease was due to the discontinued operations of AT Tech Systems LLC in August 2024.
These consolidated financial statements do not include adjustments relating to the recoverability and classification of reported asset amounts or the amount and classification of liabilities that might be necessary should the Company be unable to continue as a going concern. At December 31, 2024, the Company had cash and cash equivalents, and short-term investments, in the amount of $3,613,978.
These consolidated financial statements do not include adjustments relating to the recoverability and classification of reported asset amounts or the amount and classification of liabilities that might be necessary should the Company be unable to continue as a going concern. At December 31, 2025, the Company had cash and cash equivalents, and short-term investments, in the amount of $7,957,845.
Our testing against the state-of-the-art sensors on the market suggests to us that the new sensors are at least as good as the best quality sensors on the market. However, we believe that our sensors are much more cost effective. 38 Our software machine auto design team has also made significant progress during 2024.
Our testing against the state-of-the-art sensors on the market suggests to us that the new sensors are at least as good as the best quality sensors on the market. However, we believe that our sensors are much more cost effective. 35 Our financial software design team has also made significant progress during 2025 to our One Touch Financial software product.
We believe the software will significantly simplify the Form 10-Q and Form 10-K preparation processes and make creating, editing and managing documents both simple and accurate. We are planning to commercialize this software in the first quarter of 2025. A cloud-based version of this software is currently under the development.
We believe the software will significantly simplify the Form 10-Q and Form 10-K preparation processes and make creating, editing and managing documents both simple and accurate. We believe our financial software is ready to commercialize. A cloud-based version of this software is currently under the development.
Our net cash outflows from operating activities of $3,528,762 for the year ended December 31, 2023, was primarily the result of our net loss of $4,718,142 and changes in our operating assets and liabilities offset by the add-back of non-cash expenses, and operating activities from discontinued operations.
Our net cash outflows from operating activities of $4,656,754 for the year ended December 31, 2024, was primarily the result of our net loss of $3,200,138 and changes in our operating assets and liabilities offset by the add-back of non-cash expenses, and operating activities from discontinued operations.
Professional fees were $1,660,590 during the year ended December 31, 2024 compared to $767,606 during the year ended December 31, 2023. The increase in these professional fees compared to the prior period was due to an increase in legal fees for employment litigation defense.
Professional fees were $1,302,800 during the year ended December 31, 2025 compared to $1,660,590 during the year ended December 31, 2024. The decrease in these professional fees compared to the prior period was due to a decrease in legal fees for employment litigation defense.
Selling expense incurred was mainly from third party advertising fees. The decrease of selling expense was due to a decrease in advertising fees and trade show expenses. Compensation – officers and directors were $951,845 and $1,082,775 for the years ended December 31, 2024 and 2023, respectively. The decrease was attributed to a decline in stock prices during the current year.
Selling expense incurred was mainly from third party advertising fees. The decrease of selling expense was due to a decrease in advertising fees and trade show expenses. Compensation – officers and directors were $499,852 and $951,845 for the years ended December 31, 2025 and 2024, respectively.
In addition, the Company had an accumulated deficit of $25,782,308 and $22,582,170 as of December 31, 2024 and 2023, respectively, and negative cash flow from operating activities of $4,656,754 and $3,528,762 for the years ended December 31, 2024 and 2023, respectively.
In addition, the Company had an accumulated deficit of $31,023,411 and $25,782,308 as of December 31, 2025 and 2024, respectively, and negative cash flow from operating activities of $5,102,771 and $4,656,754 for the years ended December 31, 2025 and 2024, respectively.
Cash Flows from Investing Activities For the year ended December 31, 2024, we had cash inflow from investing activities of $7,127,121. That was primarily the result from the purchase of property and equipment of $18,687, and proceeds from sales of property of $7,145,808. For the year ended December 31, 2023, we had cash inflow from investing activities of $54,146.
That was primarily the result from the purchase of property and equipment of $18,687 and proceeds from sales of property of $7,145,808. Cash Flows from Financing Activities For the year ended December 31, 2025, cash inflows from financing activities of $9,648,113.
That was primarily the result proceeds from third party loan of $350,000, proceeds from related party loan of $1,101,000, repayment on related party loan of $2,101,000, repayment on third party loan of $350,000, stock issued for placement agent 1,086,000, stock issued for private placement of $1,290,000 and purchases of treasury stock of $669,906.
That was primarily the result proceeds from third party loan of $350,000, proceeds from related party loan of $1,101,000, repayment on related party loan of $2,101,000, repayment on third party loan of $350,000, common stock issued for placement agent $1,086,000, common stock issued for private placement of $1,290,000 and purchases of treasury stock of $669,906. 39 Going Concern The Company has assessed its ability to continue as a going concern for a period of one year from the date of the issuance of these consolidated financial statements.
Business ” above. 39 Results of Operations For the year ended December 31, 2024 compared to the year ended December 31, 2023 Revenue, cost of revenue and gross profit For the year ended December 31, 2024 For the year ended December 31, 2023 Increase (Decrease) $ Revenue $ 398,137 $ 440,543 $ (42,406 ) Cost of revenue 387,936 380,884 7,052 Gross Profit $ 10,201 $ 59,659 $ (49,458 ) A summary of our revenue by product type for the fiscal years ended December 31, 2024 and 2023 is as follows: December 31, 2024 December 31, 2023 IoT Products $ 398,137 $ 384,168 IoT Project Construction and Installation Services – 56,375 Total $ 398,137 $ 440,543 Our consolidated gross revenue for the years ended December 31, 2024, and 2023 was $398,137 and $440,543, respectively.
Business ” above. 36 Results of Operations For the year ended December 31, 2025 compared to the year ended December 31, 2024 Revenue, cost of revenue and gross profit For the year ended December 31, 2025 For the year ended December 31, 2024 Increase (Decrease) $ Revenue $ 255,023 $ 398,137 $ (143,114 ) Cost of revenue 290,275 387,936 (97,661 ) Gross Profit (Loss) $ (35,252 ) $ 10,201 $ (45,453 ) A summary of our revenue by product type for the fiscal years ended December 31, 2025 and 2024 is as follows: December 31, 2025 December 31, 2024 IoT Products $ 255,023 $ 398,137 Total $ 255,023 $ 398,137 Our consolidated gross revenue for the years ended December 31, 2025 and 2024 was $255,023 and $398,137, respectively.
Operating Expenses The major components of our operating expenses for the years ended December 31, 2024 and 2023 are outlined in the table below: For the year ended December 31, 2024 For the year ended December 31, 2023 Increase (Decrease) $ Selling expense $ 100,189 $ 118,762 $ (18,573 ) Compensation – officers and directors 951,845 1,082,775 (130,930 ) Research and development 1,381,937 1,324,438 57,499 Professional fees 1,660,590 767,606 892,984 General and administrative 2,115,891 1,717,864 398,027 Total operating expenses $ 6,210,452 $ 5,011,445 $ 1,199,007 40 Selling expense for the year ended December 31, 2024 was $100,189, compared to $118,762 for the year ended December 31, 2023.
Operating Expenses The major components of our operating expenses for the years ended December 31, 2025 and 2024 are outlined in the table below: For the year ended December 31, 2025 For the year ended December 31, 2024 Increase (Decrease) $ Selling expense $ 60,289 $ 100,189 $ (39,900 ) Compensation – officers and directors 499,852 951,845 (451,993 ) Research and development 919,965 1,381,937 (461,972 ) Professional fees 1,302,800 1,660,590 (357,790 ) General and administrative 2,075,107 2,115,891 (40,784 ) Total operating expenses $ 4,858,013 $ 6,210,452 $ (1,352,439 ) 37 Selling expense for the year ended December 31, 2025 was $60,289, compared to $100,189 for the year ended December 31, 2024.
Revenue for the year ended December 31, 2024, decreased $42,406 due to a sales decrease from construction contracts. Cost of revenue for the year ended December 31, 2024, was $387,936, compared to $380,884 for the year ended December 31, 2023.
Revenue for the year ended December 31, 2025 decreased $143,114 due to a lower number of sales in the current year. Cost of revenue for the year ended December 31, 2025 was $290,275, compared to $387,936 for the year ended December 31, 2024.
The overall increase in the cost of revenue was due to inventory reserve for the base LED panel products sold in the current year. This, combined with a decrease in gross profit, brought the total to $10,201 for the year ended December 31, 2024, compared to $59,659 for the year ended December 31, 2023.
The decrease in cost of revenue was due to higher cost of the LED materials for installation during this time period, though increases were somewhat nominal. This, combined with a decrease in gross profit (loss), brought the total to $(35,252) for the year ended December 31, 2025, compared to $10,201 for the year ended December 31, 2024.
Going Concern The Company has assessed its ability to continue as a going concern for a period of one year from the date of the issuance of these consolidated financial statements. The Company has a net loss of $3,200,138 and $4,718,142 for the years ended December 31, 2024 and 2023, respectively.
The Company has a net loss of $4,787,769 and $3,200,138 for the years ended December 31, 2025 and 2024, respectively.
General and administrative expenses for the year ended December 31, 2024 was $2,115,891, compared to $1,717,864 for the year ended December 31, 2023. The increase of general and administrative expenses was primarily due to an increase in the number of office employees and rent expenses in 2024.
General and administrative expenses for the year ended December 31, 2025 was $2,075,107, compared to $2,115,891 for the year ended December 31, 2024. Overall, general and administrative expenses did not vary significantly between 2025 and 2024.
Other income of $241,551 incurred during the year ended December 31, 2023, primarily consisted of interest income of $38,339, interest expense – related party of $38,333, unrealized gain on marketable equity securities of $8,033, realized loss on marketable equity securities of $2,002, rental income of $160,910 and other income of $74,604.
Other Income Other income of $105,496 incurred during the year ended December 31, 2025, primarily consisted of interest income of $70,024, unrealized loss on marketable equity securities of $1,773, and other income of $37,245.
For the year ended December 31, 2023, cash outflows from financing activities of $434,048. That was primarily the result from related party loan of $1,000,000, and purchases of treasury stock of $1,434,048.
That was primarily the result proceeds from sales of Series B Preferred Stock, net of $6,320,000, sales of Series A Preferred Stock issued for cash of $3,000,000, stock issued for placement agent $822,502, and purchases of treasury stock of $494,389. For the year ended December 31, 2024, cash inflows from financing activities of $706,094.
That was primarily the result from the purchase of property and equipment of $20,620, purchase of marketable securities of $43,644 and proceeds from sales of marketable securities of $118,410. 42 Cash Flows from Financing Activities For the year ended December 31, 2024, cash inflows from financing activities of $706,094.
Cash Flows from Investing Activities For the year ended December 31, 2025, we had cash outflow from investing activities of $185,760. That was primarily the result from the purchase of property and equipment of $28,106, and capitalized software costs of $157,654. For the year ended December 31, 2024, we had cash inflow from investing activities of $7,127,121.
Research and development costs were $1,381,937 and $1,324,438 for the years ended December 31, 2024 and 2023, respectively. The increase was due to an increase in total number of research and development employee headcount in the Ontario, California headquarters and the Shenzhen, China subsidiary.
The decrease in cost was a result in the decrease in the share price, resulting in a larger stock-based compensation for the directors associated. Research and development costs were $919,965 and $1,381,937 for the years ended December 31, 2025 and 2024, respectively. The decrease was due to software costs being capitalized in the current year.