Biggest changeYear Ended December 31, 2024, compared to Year Ended December 31, 2023 Year Ended December 31, Percent 2024 2023 Change Change Revenues $ 136,643 1,363,830 (1,227,187 ) -90 % Cost of sales 130,638 1,314,800 (1,184,162 ) -90 % Gross profit 6,005 49,031 (43,026 ) -88 % Operating expenses: Wage and salary expense 2,111,066 626,547 1,484,519 237 % Professional fees 1,458,332 875,136 583,196 67 % Accounting and legal expense 1,807,041 1,506,881 300,160 20 % Technology expense 416,311 100,280 316,031 315 % General and administrative (including stock-based compensation expense) 6,677,580 1,336,637 5,340,943 400 % Research and development 2,236,690 - 2,236,690 100 % Total operating expenses 14,707,020 4,445,482 10,261,538 231 % Change in fair value of warrant liability (182,982 ) (148,420 ) (34,562 ) 23 % Change in fair value of derivative liability 180,383 - 180,383 100 % Investment impairment (2,500,000 ) - (2,500,000 ) -100 % Interest income 135,337 4,198 131,139 3124 % Loss on disposal of asset (374,968 ) (2,798,968 ) 2,424,000 -87 % Interest expense (1,335,631 ) (1,143,223 ) (192,408 ) 17 % Net loss from continuing operations (18,778,876 ) (8,482,864 ) (10,296,011 ) 121 % Benefit / (provision) for income taxes 534,396 - 534,396 100 % Net loss from continuing operations, net of tax (18,244,480 ) (8,482,864 ) (9,761,615 ) 87 % Income (loss) from discontinued operations, net of tax 27,310,278 (9,360,710 ) 36,670,988 -392 % Net income/(loss) $ 9,065,798 $ (17,843,574 ) $ 26,909,372 -151 % 79 Table of Contents There were $136,643 in revenues for the year ended December 31, 2024.
Biggest changeYear Ended December 31, 2025 Compared to Year Ended December 31, 2024 Year Ended December 31, Percent 2025 2024 Change Change Revenues $ 431,609 $ 136,643 294,966 216 % Cost of sales 100,127 130,638 (30,511 ) -23 % Gross profit 331,482 6,005 325,477 5420 % Operating expenses: Wage and salary expense 2,118,568 2,111,066 7,502 0 % Professional fees 2,407,822 1,458,332 949,490 65 % Accounting and legal expense 2,070,337 1,807,041 263,296 15 % Technology expense 97,261 416,311 (319,050 ) -77 % General and administrative (including stock-based compensation expense) 7,926,016 6,677,580 1,248,436 19 % Research and development 1,956,270 2,236,690 (280,420 ) -13 % Impairment loss 26,346,050 - 26,346,050 100 % Total operating expenses 42,922,324 14,707,020 28,215,304 192 % Change in fair value of warrant liability 909,020 (182,982 ) 1,092,002 -597 % Change in fair value of derivative liability 2,296,834 180,383 2,116,451 1173 % Impairment of investment - (2,500,000 ) 2,500,000 -100 % Loss on conversion of note payable (53,446 ) - (53,446 ) -100 % Loss on disposition of subsidiaries (288,204 ) - (288,204 ) -100 % Interest income 302,702 135,337 167,365 124 % Loss on disposal of asset - (374,968 ) 374,968 -100 % Interest expense (4,083,206 ) (1,335,631 ) (2,747,575 ) 206 % Net loss from continuing operations (43,507,142 ) (18,778,876 ) (24,728,266 ) 132 % Benefit / (provision) for income taxes 1,994,878 534,396 1,460,482 273 % Net loss from continuing operations, net of tax (41,512,264 ) (18,244,480 ) (23,267,784 ) 128 % Income from discontinued operations, net of tax - 27,310,278 (27,310,278 ) -100 % Net (loss) income $ (41,512,264 ) $ 9,065,798 $ (50,578,062 ) -558 % Revenues and Gross Profit Revenues for the year ended December 31, 2025 were $431,609, compared to $136,643 for the year ended December 31, 2024, an increase of $294,966, or approximately 216%.
MD&A is organized as follows: ● Company Overview . Discussion of our business and overall analysis of financial and other highlights affecting us, to provide context for the remainder of MD&A. ● Recent Events . Summary of material transactions occurring during year ended December 31, 2024. ● Liquidity and Capital Resources .
MD&A is organized as follows: ● Company Overview . Discussion of our business and overall analysis of financial and other highlights affecting us, to provide context for the remainder of MD&A. ● Recent Events . Summary of material transactions occurring during year ended December 31, 2025. ● Liquidity and Capital Resources .
An analysis of changes in our consolidated balance sheets and cash flows and discussion of our financial condition. ● Results of Operations . An analysis of our financial results comparing the years ended December 31, 2024, and 2023. ● Critical Accounting Policies .
An analysis of changes in our consolidated balance sheets and cash flows and discussion of our financial condition. ● Results of Operations . An analysis of our financial results comparing the years ended December 31, 2025 and 2024. ● Critical Accounting Policies .
Summary of The Information Contained in Management’s Discussion and Analysis of Financial Condition and Results of Operations Our Management’s Discussion and Analysis of Financial Condition and Results of Operations (MD&A) is provided in addition to the accompanying consolidated financial statements and notes to assist readers in understanding our results of operations, financial condition, and cash flows.
Summary of The Information Contained in Management’s Discussion and Analysis of Financial Condition and Results of Operations Our Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is provided in addition to the accompanying consolidated financial statements and notes to assist readers in understanding our results of operations, financial condition, and cash flows.
Recently Issued Accounting Standards For more information on recently issued accounting standards, see “NOTE 1 – ORGANIZATION AND BASIS OF PRESENTATION”, to the Notes to Consolidated Financial Statements included herein under “PART I. - ITEM 1. FINANCIAL STATEMENTS”.
Recently Issued Accounting Standards For more information on recently issued accounting standards, see “ N ote 1 – Organization and Basis of Presentation” to the Notes to Consolidated Financial Statements included herein under “ Item 8. Financial Statements and Supplemental Data .”.
(f/k/a Trxade Inc.), Integra Pharma Solutions, LLC and Scienture, LLC (f/k/a Scienture, Inc.). 76 Table of Contents On October 4, 2024, the Company and Softell entered into IPS Assignment Agreement, pursuant to which the Company transferred, and Softell accepted, 100% of the membership interests of IPS. As a result, IPS is now a wholly-owned subsidiary of Softell.
Softell & IPS Entities On October 4, 2024, the Company and Softell entered into the IPS Assignment Agreement, pursuant to which the Company transferred, and Softell accepted, 100% of the membership interests of IPS. As a result, IPS became a wholly-owned subsidiary of Softell.
Stock option forfeitures are recognized at the date of employee termination. Effective January 1, 2019, the Company adopted ASU 2018-07 for the accounting of share-based payments granted to non-employees for goods and services. Off-Balance Sheet Arrangements During the periods presented, we did not have, nor do we currently have, any off-balance sheet arrangements as defined under SEC rules.
Stock option forfeitures are recognized at the date of employee termination. Effective January 1, 2019, the Company adopted ASU 2018-07 for the accounting of share-based payments granted to non-employees for goods and services.
Accounting estimates that we believe are important to understanding the assumptions and judgments incorporated in our reported financial results and forecasts.
Accounting estimates that we believe are important to understanding the assumptions and judgments incorporated in our reported financial results and forecasts. Company Overview On July 25, 2024, we acquired a wholly-owned subsidiary, Scienture LLC.
Cash provided by investing activities for the year ended December 31, 2024, was $27,552,791 and cash used in investing activities was $275,717 for the year ended December 31, 2023.
Net cash provided by (used in) investing activities from continuing operations was $0 for the year ended December 31, 2025 and $2,379,024 net cash used in investing activities from continuing operations for the year ended December 31, 2024.
In August 2024, the Company received note proceeds of $314,000 and $2,640,000 in net proceeds from convertible debenture in November 2024. Results of Operations The following selected consolidated financial data should be read in conjunction with the unaudited consolidated financial statements and the notes to these statements included above.
Results of Operations The following selected consolidated financial data should be read in conjunction with the audited consolidated financial statements and the notes to these statements included in this Annual Report.
Subsequent to December 31, 2023, we divested our interest in The Urgent Company, Inc. 81 Table of Contents Acquisitions, Goodwill and Other Intangible Assets The Company allocates the cost of an acquired business to the assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition.
The Company does not disclose the value of unsatisfied performance obligations as all contracts have an expected duration of one year or less. 69 Table of Contents Acquisitions, Goodwill and Other Intangible Assets The Company allocates the cost of an acquired business to the assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition.
Cash provided by in financing activities for the year ended December 31, 2024, was ($14,979,770) compared to $1,406,332 of cash provided by financing activities for the year ended December 31, 2023. The change was primarily due to the payment of dividends of $14,858,831 in 2024.
The year ended December 31, 2024 reflected cash used in financing activities primarily due to the payment of special cash dividends of approximately $14,858,000 partially offset by proceeds from convertible note issuances.
Cash Flows The following table summarizes our Consolidated Statements of Cash Flows for the following periods: Year Ended December 31, Percent 2024 2023 Change Change Net cash (used in) provided by operating activities from continuing operations (13,286,163 ) 3,645,257 (16,931,420 ) -464 % Net cash used in operating activities from discontinued operations (979,075 ) (5,870,449 ) 4,891,373 -83 % Operating Activities (14,265,238 ) (2,225,192 ) (12,040,046 ) 541 % Net cash used in investing activities from continuing operations (2,379,024 ) (344,454 ) (2,034,570 ) 591 % Net cash provided by investing activities from discontinued operations 29,931,815 68,737 29,863,078 43445 % Investing Activities 27,552,791 (275,717 ) 27,828,508 -10093 % Net cash (used in) provided by financing activities from continuing operations (12,974,770 ) 1,906,332 (14,881,102 ) -781 % Net cash used in financing activities from discontinued operations (5,000 ) (500,000 ) 495,000 -99 % Financing Activities (12,979,770 ) 1,406,332 (14,386,102 ) -1023 % Net change in cash $ 307,782 $ (1,094,577 ) $ 1,402,358 -128 % 78 Table of Contents Cash used in operating activities for the year ended December 31, 2024, was $14,265,238 compared to $2,225,192 in 2023.
Cash Flows The following table summarizes the Company’s Consolidated Statements of Cash Flows for the years ended December 31, 2025 and 2024: Year Ended December 31, 2025 Year Ended December 31, 2024 Change % Change Net cash used in operating activities from continuing operations $ (13,382,482 ) $ (13,286,163 ) $ (96,319 ) 1 % Net cash provided by (used in) operating activities from discontinued operations 2,799 (979,075 ) 981,874 -100 % Operating Activities $ (13,379,683 ) $ (14,265,238 ) $ 885,555 -6 % Net cash used in investing activities from continuing operations — $ (2,379,024 ) $ 2,379,024 -100 % Net cash provided by investing activities from discontinued operations — 29,931,815 (29,931,815 ) -100 % Investing Activities $ — $ 27,552,791 $ (27,552,791 ) -100 % Net cash provided by (used in) financing activities from continuing operations $ 19,733,595 $ (12,974,770 ) $ 32,708,365 -252 % Net cash used in financing activities from discontinued operations — (5,000 ) 5,000 -100 % Financing Activities $ 19,733,595 $ (12,979,770 ) $ 32,713,365 -252 % Net change in cash $ 6,353,912 $ 307,782 $ 6,046,130 1,964 % 66 Table of Contents Net cash used in operating activities from continuing operations for the year ended December 31, 2025 was $13,382,482, compared to net cash used in operating activities of approximately $13,286,163 for the year ended December 31, 2024.
In accordance with Financial Accounting Standards Board, or the FASB, Accounting Standards Update No. 2014-15, Presentation of Financial Statements - Going Concern (Subtopic 205-40), our management evaluates whether there are conditions or events, considered in aggregate, that raise substantial doubt about our ability to continue as a going concern within one year after the date that the financial statements are issued.
Management evaluated conditions and events in accordance with ASC 205-40 and determined that, based on the factors described below, there is no substantial doubt about the Company’s ability to continue as a going concern for the twelve-month period following the date these financial statements are issued.
Net income from discontinued operations increased by $36,670,988 to a net income of $27,310,278 for the year ended December 31, 2024, compared to a net loss from discontinued operations of $9,360,710 for the year ended December 31, 2023.
Net Loss and Discontinued Operations Net loss from continuing operations, net of tax, was $41,512,264 for the year ended December 31, 2025, compared to a net loss from continuing operations of $15,803,908 for the year ended December 31, 2024.
For the year ended December 31, 2024, cost of goods sold and gross profit were $130,638 and $6,005, and $1,314,800 and $49,031, all respectively for the same period in 2023.
Cost of sales for the year ended December 31, 2025 was $100,127, resulting in gross profit of $331,482 (gross margin: 76.8%), compared to cost of sales of $130,638 and gross profit of $6,005 (gross margin: 4.4%) for the year ended December 31, 2024.
IPS takes orders for products, creates invoices for each order and recognizes revenue at the time the product is shipped to the Customer. Customer returns are not material. Step One: Identify the contract with the Customer – IPS requires that an application and a credit card for payment be completed by the Customer prior to the first order.
IPS takes orders for products, creates invoices for each order and recognizes revenue at the time the product is shipped to the Customer. IPS was divested on April 30, 2025, and its operations are presented as discontinued operations for all periods presented.
Its targeted portfolio consists of short term and long-term opportunities with efficient development, regulatory, and go to market strategies.
Its development pipeline consists of a broad range of novel product candidates including new potential treatments for migraine, thrombosis, pain and other related disorders. Scienture LLC’s mission is to bring to market innovative technology-based products to address unmet medical needs. Its targeted portfolio consists of short term and long-term opportunities with efficient development, regulatory, and go to market strategies.
In the event we require additional funding, we plan to raise that through the sale of debt or equity, which may not be available on favorable terms, if at all, and may, if sold, cause significant dilution to existing stockholders.
The company also expects to generate revenue from REZENOPY TM which is anticipated to commence in the second quarter of 2026. The Company may also raise additional funding through the sale of debt or equity to fund accelerated pipeline development activities; however, there can be no assurance that such funding will be available on favorable terms, or at all.