Biggest changeYear Ended December 31, 2024 2023 Var. $ Var. % Revenue - services $ 117,965 $ 474,048 $ (356,083 ) -75 % Revenue - product 2,383,695 646,574 1,737,121 269 % Total revenues 2,501,660 1,120,622 1,381,038 123 % Cost of revenue - services 178,851 351,823 (172,972 ) -49 % Cost of revenue - product 2,635,984 563,775 2,072,209 368 % Total cost of revenue 2,814,835 915,598 1,899,237 207 % Gross profit (loss) (313,175 ) 205,024 (518,199 ) -253 % Operating expenses: General and administrative 14,556,220 11,426,747 3,129,473 27 % Sales and marketing 3,617,924 2,480,001 1,137,923 46 % Impairment of intangible asset - 1,875,000 (1,875,000 ) -100 % Total operating expenses 18,174,144 15,781,748 2,392,396 15 % Loss from operations (18,487,319 ) (15,576,724 ) (2,910,595 ) 19 % Other income (expense): Interest expense - (171,000 ) 171,000 -100 % Impairment of investment (4,500,000 ) - (4,500,000 ) 100 % Other income 227,467 - 227,467 100 % Realized gain/(loss) on securities 5,674 - 5,674 100 % Total other income (4,266,859 ) (171,000 ) 4,095,859 2,395 % Provision for income taxes - - - Net loss $ (22,754,178 ) $ (15,747,724 ) $ (7,006,454 ) 44 % Revenue For the years ended December 31, 2024 and 2023, service revenues were $117,965 and $474,048, respectively.
Biggest changeResults of Operations Comparison of Year Ended December 31, 2025 and Year Ended December 31, 2024 Year Ended December 31, 2025 2024 Var. $ Var. % Revenue - services $ 112,640 $ 117,965 $ (5,325 ) -5 % Revenue - product 1,452,183 2,383,695 (931,512 ) -39 % Total revenues 1,564,823 2,501,660 (936,837 ) -37 % Cost of revenue - services 47,129 178,851 (131,722 ) -74 % Cost of revenue - product 1,348,395 2,635,984 (1,287,589 ) -49 % Total cost of revenue 1,395,524 2,814,835 (1,419,311 ) -50 % Gross profit (loss) 169,299 (313,175 ) 482,474 -154 % Operating expenses: General and administrative 10,954,346 14,556,220 (3,601,874 ) -25 % Sales and marketing 643,608 3,617,924 (2,974,316 ) -82 % Total operating expenses 11,597,954 18,174,144 (6,576,190 ) -36 % Loss from operations (11,428,655 ) (18,487,319 ) 7,058,664 -38 % Other income (expense): Impairment of investment (1,127,500 ) (4,500,000 ) 3,372,500 -75 % Legal settlement expense (13,000,000 ) - (13,000,000 ) 100 % Gain on sale of marketable securities - 5,674 (5,674 ) -100 % Other income 33,537 227,467 (193,930 ) -85 % Total other expenses, net (14,093,963 ) (4,266,859 ) (9,827,104 ) 230 % Income tax expense - - - Net loss $ (25,522,618 ) $ (22,754,178 ) $ (2,768,440 ) 12 % Revenues Total revenues for the year ended December 31, 2025 were $1,564,823, a decrease of $936,837, or approximately 37%, compared to $2,501,660 for the year ended December 31, 2024.
Tequila bearing the “SWOL” trademark is produced by Casa Cava de Oro S.A., an authentic tequila distillery in Jalisco, Mexico, imported into the United States through Rilo Import & Export (“Rilo”) by Country Wine & Spirits LLC (“CWS”) and sold to retail customers in the United States via the CWS Platform and in CWS’s physical locations. 41 ● Vault is the exclusive membership program for the CWS Platform, which is offered and managed by the Company.
Tequila bearing the “SWOL” trademark is produced by Casa Cava de Oro S.A., an authentic tequila distillery in Jalisco, Mexico, imported into the United States through Rilo Import & Export (“Rilo”) by Country Wine & Spirits LLC (“CWS”) and sold to retail customers in the United States via the CWS Platform and in CWS’s physical locations. ● Vault is the exclusive membership program for the CWS Platform, which is offered and managed by the Company.
Our Growth Strategies The key elements of our strategy to expand our business include the following: ● Collaborative Marketing. We intend to develop leading brands for up-and-coming companies and start-ups and align with celebrities and influencers with significant followings to enhance their online marketing presence. ● Expand Our Brand.
Our Growth Strategies The key elements of our strategy to expand our business include the following: ● Collaborative Marketing. We intend to develop leading brands for up-and-coming companies and start-ups and align with celebrities and influencers with significant followings to enhance their online marketing presence. 42 ● Expand Our Brand.
Related Party Transactions See Note 9 to the accompanying consolidated financial statements for further disclosure. 45 Off-Balance Sheet Arrangements We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.
Off-Balance Sheet Arrangements We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures, or capital resources that are material to our investors.
The following products and services constitute the core elements of our business model and allow us to serve various types of customers in the alcohol industry, including individual consumers, wholesalers, and third-party alcohol brands: ● SWOL Tequila is a limited-edition blend of tequila made in exclusive batches of up to 10,000 bottles which was originally owned by Dollinger Innovations and transferred over to us pursuant to the Tequila Asset Purchase Agreement.
From user-friendly website navigation and a top-rated mobile app to detailed order tracking and personalized product recommendations, we are revolutionizing the online alcohol shopping experience, ensuring customer satisfaction remains paramount in all our endeavors. 41 The following products and services constitute the core elements of our business model and allow us to serve various types of customers in the alcohol industry, including individual consumers, wholesalers, and third-party alcohol brands: ● SWOL Tequila is a limited-edition blend of tequila made in exclusive batches of up to 10,000 bottles which was originally owned by Dollinger Innovations and transferred over to us pursuant to the Tequila Asset Purchase Agreement.
We intend to continue expanding and developing our existing SWOL brand by purchasing and selling larger amounts of SWOL products to accelerate brand recognition and increasing our marketing presence. ● Opportunistic Acquisitions.
We intend to continue expanding and developing our existing SWOL brand by purchasing and selling larger amounts of SWOL products to accelerate brand recognition and increasing our marketing presence. ● Opportunistic Acquisitions. We intend to pursue opportunistic acquisitions with existing alcohol brands and companies that have distribution licenses and physical storage locations and acquire technology that complements our business.
In May 2024, we acquired a minority stake of common shares of Cannon Estate Winery Ltd., a British Columbia corporation, an owner of Cannon Estate Winery. In June 2024, we acquired a minority stake of common shares of DRNK Beverage Corp., a British Columbia corporation (which became Chase Mocktails Ltd.), operating in the non-alcoholic and ready-to-drink beverage markets.
In June 2024, we acquired a minority stake of common shares of DRNK Beverage Corp., a British Columbia corporation (which became Chase Mocktails Ltd.), operating in the non-alcoholic and ready-to-drink beverage markets. During the year ended December 31, 2024, the Company recorded an impairment charge of $4,500,000 based on its evaluation of the investee.
Additionally, we are in the process of establishing an exclusive wine club. We believe that the marketing and brand management services we provide to our wholly owned and third-party clients will increase brand recognition thereof, and drive sales thereof through our e-commerce platform partner.
Through our wholly-owned subsidiary SWOL Holdings Inc., we develop and market SWOL Tequila, a proprietary limited-edition tequila brand. We believe that the marketing and brand management services we provide to our wholly owned and third-party clients will increase brand recognition thereof, and drive sales thereof through our e-commerce platform partner.
At the heart of our brand is a commitment to exceptional customer service, driving us to continuously innovate our operations for an enhanced shopping experience. From user-friendly website navigation and a top-rated mobile app to detailed order tracking and personalized product recommendations, we are revolutionizing the online alcohol shopping experience, ensuring customer satisfaction remains paramount in all our endeavors.
At the heart of our brand is a commitment to exceptional customer service, driving us to continuously innovate our operations for an enhanced shopping experience.
Net Cash Provided by (Used In) Investing Activities Net cash provided by (used in) investing activities for the years ended December 31, 2024 and 2023 were 675,674 and ($5,342,574), respectively. In 2024, the Company purchased marketable securities of $7,758,523, and sold securities of $7,764,197. The Company also received $670,000 back from an investment it was no longer pursuing.
During the year ended December 31, 2024, net cash provided by investing activities of $675,674 consisted of proceeds of $7,764,197 from the sale of marketable securities and $670,000 from the return of deposits held in escrow, partially offset by purchases of marketable securities of $7,758,523.
No assurance can be given that the Company will be successful in these efforts. 44 Cash Flow Activities The following table presents selected captions from our condensed statement of cash flows for the years ended December 31, 2024 and 2023: Year Ended December 31, 2024 2023 Net cash used in operating activities $ (6,618,417 ) $ (9,113,855 ) Net cash provided by (used in) investing activities $ 675,674 $ (5,342,574 ) Net cash provided by financing activities $ 4,265,184 $ 21,513,212 Net change in cash and cash equivalents $ (1,677,559 ) $ 7,056,783 Net Cash Used in Operating Activities Net cash used in operating activities for the year ended December 31, 2024 was $6,618,417, primarily due to our net loss of $22,754,178, partially offset by non-cash charges of $7,204,922 and $8,930,839 in cash provided by operating assets and liabilities.
The following table presents selected captions from our consolidated statement of cash flows for the years ended December 31, 2025 and 2024: Year Ended December 31, 2025 2024 Net cash used in operating activities $ (33,817,140 ) $ (6,618,417 ) Net cash (used in) provided by investing activities $ (18,834,541 ) $ 675,674 Net cash provided by financing activities $ 53,240,300 $ 4,265,184 Net change in cash and cash equivalents $ 588,619 $ (1,677,559 ) 44 Net Cash Used in Operating Activities During the year ended December 31, 2025, we used net cash of $(33,817,140) in operating activities, compared to $(6,618,417) used in operating activities during the year ended December 31, 2024, an increase of cash used by $27,198,723.
In 2024, the Company received $3,350,020 in proceeds from private placement offerings, $1,543,079 in net proceeds pursuant to public offerings, incurred $80,500 in offering cost. The Company paid $547,415 for repurchase of shares.
During the year ended December 31, 2024, net cash provided by financing activities of $4,265,184 consisted of net proceeds of $1,543,079 from the sale of common stock pursuant to the at-the-market offering program and gross proceeds of $3,350,020 from the sale of securities pursuant to private placement agreements, partially offset by offering costs of $80,500 and repurchases of common stock of $547,415.