XML 68 R58.htm IDEA: XBRL DOCUMENT v3.25.2
SCHEDULE OF REPORTABLE SEGMENTS (Details) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Segment Reporting Information [Line Items]          
Total Sales $ 11,367,132 $ 10,528,739 $ 18,840,824 $ 19,753,611  
Cost of sales 5,981,866 6,589,644 11,503,994 12,994,149  
Gross profit 5,385,266 3,939,095 7,336,830 6,759,462  
Office & miscellaneous 232,836 197,707 374,955 355,330  
Net operating income (loss) 3,297,114 1,970,912 3,227,957 2,736,743  
Depreciation and amortization (included in cost of sales)     960,093 939,524  
Assets 58,234,048   58,234,048   $ 59,968,579
Product [Member]          
Segment Reporting Information [Line Items]          
Total Sales 8,867,132 10,528,739 16,340,824 19,753,611  
Research and Development Services [Member]          
Segment Reporting Information [Line Items]          
Total Sales 2,500,000 2,500,000  
Segment [Member]          
Segment Reporting Information [Line Items]          
Cost of sales 5,981,866 6,589,644 11,503,994 12,994,149  
Gross profit 5,385,266 3,939,095 7,336,830 6,759,462  
Wages, administrative salaries and benefits 894,790 884,161 1,790,027 1,953,178  
Office & miscellaneous 232,836 197,707 374,955 355,330  
Other segment items [1] 960,526 886,315 1,943,891 1,714,211  
Net operating income (loss) 3,297,114 1,970,912 3,227,957 2,736,743  
Interest expense 184,126 157,131 382,145 332,397  
Depreciation and amortization (included in cost of sales) 494,895 516,855 960,093 939,524  
Capital expenditures 976,921 1,185,574 1,331,042 1,663,697  
Assets [2] 58,234,048 59,968,579 58,234,048 59,968,579  
Segment [Member] | Product [Member]          
Segment Reporting Information [Line Items]          
Total Sales 8,867,132 10,528,739 16,340,824 19,753,611  
Segment [Member] | Research and Development Services [Member]          
Segment Reporting Information [Line Items]          
Total Sales 2,500,000   2,500,000    
EWCP [Member] | Segment [Member]          
Segment Reporting Information [Line Items]          
Cost of sales 20,228 132,868 70,025 171,876  
Gross profit 112,510 34,628 102,898 37,228  
Wages, administrative salaries and benefits 24,673 22,435 42,266 50,840  
Office & miscellaneous 9,331 12,395 22,882 21,899  
Other segment items [1] 53,943 73,236 73,657 93,109  
Net operating income (loss) 24,563 (73,438) (35,907) (128,620)  
Interest expense  
Depreciation and amortization (included in cost of sales) 3,324 3,828 6,530 7,711  
Capital expenditures  
Assets [2] 1,620,647 2,588,731 1,620,647 2,588,731  
EWCP [Member] | Segment [Member] | Product [Member]          
Segment Reporting Information [Line Items]          
Total Sales 132,738 167,496 172,923 209,104  
EWCP [Member] | Segment [Member] | Research and Development Services [Member]          
Segment Reporting Information [Line Items]          
Total Sales      
BCPA [Member] | Segment [Member]          
Segment Reporting Information [Line Items]          
Cost of sales 5,961,638 6,456,776 11,433,969 12,822,273  
Gross profit 5,272,756 3,904,467 7,233,932 6,722,234  
Wages, administrative salaries and benefits 870,117 861,726 1,747,761 1,902,338  
Office & miscellaneous 223,311 185,154 351,206 333,229  
Other segment items [1] 714,350 659,613 1,540,720 1,387,047  
Net operating income (loss) 3,464,978 2,197,974 3,594,245 3,099,620  
Interest expense 184,126 157,131 382,145 332,397  
Depreciation and amortization (included in cost of sales) 491,571 513,027 953,563 931,813  
Capital expenditures 976,921 1,185,574 1,331,042 1,663,697  
Assets [2] 55,440,799 56,415,104 55,440,799 56,415,104  
BCPA [Member] | Segment [Member] | Product [Member]          
Segment Reporting Information [Line Items]          
Total Sales 8,734,394 10,361,243 16,167,901 19,544,507  
BCPA [Member] | Segment [Member] | Research and Development Services [Member]          
Segment Reporting Information [Line Items]          
Total Sales 2,500,000   2,500,000    
Other [Member] | Segment [Member]          
Segment Reporting Information [Line Items]          
Cost of sales [3]  
Gross profit [3]  
Wages, administrative salaries and benefits [3]  
Office & miscellaneous [3] 194 158 867 202  
Other segment items [1],[3] 192,233 153,466 329,514 234,055  
Net operating income (loss) [3] (192,427) (153,624) (330,381) (234,257)  
Interest expense [3]  
Depreciation and amortization (included in cost of sales) [3]  
Capital expenditures [3]  
Assets [2],[3] 1,172,602 964,744 1,172,602 964,744  
Other [Member] | Segment [Member] | Product [Member]          
Segment Reporting Information [Line Items]          
Total Sales [3]  
Other [Member] | Segment [Member] | Research and Development Services [Member]          
Segment Reporting Information [Line Items]          
Total Sales [3]      
[1] Other segment items for each reportable segment includes items such as insurance, consulting, research, professional fees, and travel.
[2] Segment assets include cash, term deposits, accounts receivable, inventory, prepaid expenses, property and equipment, security deposits, investments, 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