XML 98 R82.htm IDEA: XBRL DOCUMENT v3.25.1
SCHEDULE OF REPORTABLE SEGMENTS (Details) - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Revenue from External Customer [Line Items]    
Sales $ 38,234,860 $ 38,324,806
Cost of sales 24,994,961 27,881,721
Gross profit 13,239,899 10,443,085
Office & Miscellaneous 805,307 512,896
Net operating income 5,515,406 3,503,042
Depreciation (included in COGS) 1,957,476 1,686,319
Capital expenditures (4,964,736) (4,990,675)
Assets 59,968,579 55,471,055
Segment [Member]    
Revenue from External Customer [Line Items]    
Sales 38,234,860 38,324,806
Cost of sales 24,994,961 27,881,721
Gross profit 13,239,899 10,443,085
Wages and administrative salaries 3,743,225 3,864,661
Office & Miscellaneous 805,307 512,896
Other segment items [1] 3,175,961 2,565,972
Net operating income 5,515,406 3,503,042
Interest expense 610,265 498,666
Depreciation (included in COGS) 1,957,476 1,686,319
Capital expenditures 4,964,736 4,990,675
Assets [2] 59,968,579 55,471,055
EWCP [Member] | Segment [Member]    
Revenue from External Customer [Line Items]    
Sales 759,549 572,845
Cost of sales 350,345 359,429
Gross profit 409,204 213,416
Wages and administrative salaries 90,043 92,302
Office & Miscellaneous 45,327 46,968
Other segment items [1] 57,056 79,809
Net operating income 216,778 (5,663)
Interest expense 309 387
Depreciation (included in COGS) 15,298 17,411
Capital expenditures
Assets [2] 2,588,731 3,889,596
BCPA [Member] | Segment [Member]    
Revenue from External Customer [Line Items]    
Sales 37,475,311 37,751,961
Cost of sales 24,644,616 27,522,292
Gross profit 12,830,695 10,229,669
Wages and administrative salaries 3,653,182 3,772,359
Office & Miscellaneous 759,410 465,535
Other segment items [1] 2,699,196 2,109,582
Net operating income 5,718,907 3,885,680
Interest expense 609,956 498,279
Depreciation (included in COGS) 1,942,178 1,668,908
Capital expenditures 4,964,736 4,990,675
Assets [2] 56,415,104 50,627,932
Other [Member] | Segment [Member]    
Revenue from External Customer [Line Items]    
Sales [3]
Cost of sales [3]
Gross profit [3]
Wages and administrative salaries [3]
Office & Miscellaneous [3] 570 393
Other segment items [1],[3] 419,709 376,581
Net operating income [3] (420,279) (376,975)
Interest expense [3]
Depreciation (included in COGS) [3]
Capital expenditures [3]
Assets [2],[3] $ 964,744 $ 953,527
[1] Other segment items for each reportable segment includes insurance, consulting, research, and professional fees.
[2] Segment assets include cash, term deposits, accounts receivable, inventory, prepaid expenses, property, equipment and leaseholds, right of use assets, security deposits, intangible assets, and goodwill.
[3] Other is not considered an operating segment and includes expenses and income not identifiable to an operating segment and is not included in operating segment results