XML 62 R46.htm IDEA: XBRL DOCUMENT v3.25.2
REPORTABLE SEGMENTS (Tables)
12 Months Ended
Dec. 31, 2024
REPORTABLE SEGMENTS  
Schedule of reportable segment

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Year ended December 31, 2024

​

​

Owned Service Network

​

Managed
Solutions

​

Logistics

​

Transportation

​

Corporate

​

Total

Revenues

    

$

12,201,600

    

$

4,429,995

    

$

4,307,602

    

$

1,713,688

    

$

—

    

$

22,652,885

Cost of revenue

​

 

7,633,214

​

 

4,412,938

​

 

3,447,440

​

 

1,212,585

​

 

—

​

 

16,706,177

Selling, general and administrative expenses

​

 

​

​

​

​

​

​

​

​

​

​

​

​

​

​

 

​

Facility costs

​

​

178,416

​

​

300,686

​

​

—

​

​

38,512

​

​

4,483

​

​

522,097

Insurance expenses

​

​

262,063

​

​

223,046

​

​

31,508

​

​

884

​

​

354,800

​

​

872,301

Marketing and investor relations expenses

​

​

691,980

​

​

251,520

​

​

—

​

​

11,506

​

​

2,312,405

​

​

3,267,411

Operational expenses

​

​

653,618

​

​

420,063

​

​

541,489

​

​

540,901

​

​

2,859,007

​

​

5,015,078

Compensation and related benefits

​

​

2,554,216

​

​

2,147,486

​

​

—

​

​

756,406

​

​

1,884,231

​

​

7,342,339

Travel & entertainment

​

​

61,700

​

​

21,318

​

​

4,973

​

​

18,473

​

​

35,068

​

​

141,532

Vehicle expenses

​

​

206,234

​

​

167,600

​

​

—

​

​

—

​

​

202,744

​

​

576,578

MSA Working Capital Adjustment*

​

​

—

​

​

(3,377,288)

​

​

—

​

​

—

​

​

—

​

​

(3,377,288)

Depreciation

​

​

216,776

​

​

—

​

​

—

​

​

6,997

​

​

41,879

​

​

265,652

Amortization

​

​

330,750

​

​

—

​

​

99,553

​

​

68,118

​

​

21,308

​

​

519,729

Total selling, general and administrative expenses

​

​

5,155,753

​

​

154,431

​

​

677,523

​

​

1,441,797

​

​

7,715,925

​

​

15,145,429

Loss on impairment

​

​

2,403,628

​

​

—

​

​

—

​

​

—

​

​

—

​

​

2,403,628

Income/(Loss) from operations

​

​

(3,012,874)

​

​

(137,374)

​

​

182,639

​

​

(940,694)

​

​

(7,715,925)

​

​

(11,602,349)

Other expense, net

​

​

—

​

​

—

​

​

—

​

​

—

​

​

(10,905,859)

​

​

(10,905,859)

Net loss

​

$

(2,990,995)

​

$

(137,374)

​

$

182,639

​

$

(940,694)

​

$

(18,621,784)

​

$

(22,508,208)

Total assets

​

$

3,379,649

​

$

705,522

​

$

3,085,843

​

$

1,259,687

​

$

4,325,841

​

$

12,756,542

Capital expenditures

​

$

27,044

​

$

—

​

$

—

​

$

—

​

$

—

​

$

27,044

​

* The MSA Working Capital Adjustment reflects a timing - related adjustment to Managed Solutions revenue and expenses. In accordance with the Company's revenue recognition policy and ASC 606, the Company did not recognize solar installation revenue associated with certain Managed Services Agreements (MSAs) due to the absence of final certificates of completion as of the reporting date. The adjustment also includes total segment costs and expenses incurred in excess of recognized revenue during the reporting period.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Year ended December 31, 2023

​

​

Owned Service Network

​

Managed
Solutions

​

Logistics

​

Transportation

​

Corporate

​

Total

Revenues

    

$

18,408,926

    

$

617,907

    

$

—

    

$

945,406

    

$

—

    

$

19,972,239

Cost of revenue

​

 

13,153,790

​

 

410,022

​

 

—

​

 

1,371,150

​

 

—

​

 

14,934,962

Selling, general and administrative expenses

​

 

​

​

​

​

​

 

​

​

 

​

​

 

​

​

 

​

Facility costs

​

​

278,991

​

​

29,869

​

​

—

​

​

22,377

​

​

51,643

​

​

382,880

Insurance expenses

​

​

382,833

​

​

21,781

​

​

—

​

​

832

​

​

63,399

​

​

468,845

Marketing and investor relations expenses

​

​

619,629

​

​

1,543

​

​

—

​

​

—

​

​

109,510

​

​

730,682

Operational expenses

​

​

1,371,766

​

​

31,874

​

​

—

​

​

377,699

​

​

80,996

​

​

1,862,335

Compensation and related benefits

​

​

3,826,062

​

​

179,784

​

​

—

​

​

181,565

​

​

2,371,584

​

​

6,558,995

Travel & entertainment

​

​

45,264

​

​

112

​

​

—

​

​

7,520

​

​

144,991

​

​

197,887

Vehicle expenses

​

​

359,049

​

​

15,240

​

​

—

​

​

—

​

​

89,639

​

​

463,928

Depreciation

​

​

187,180

​

​

—

​

​

—

​

​

29,163

​

​

42,879

​

​

259,222

Amortization

​

​

434,888

​

​

3,755

​

​

—

​

​

78,532

​

​

—

​

​

517,175

Other

​

​

—

​

​

—

​

​

—

​

​

—

​

​

878,346

​

​

878,346

Total selling, general and administrative expenses

​

​

7,505,662

​

​

283,958

​

​

—

​

​

697,688

​

​

3,832,987

​

​

12,320,295

Loss on impairment

​

 

181,853

​

 

—

​

 

—

​

 

—

​

 

—

​

 

181,853

Income/(Loss) from operations

​

​

(2,432,379)

​

​

(76,073)

​

​

—

​

​

(1,123,432)

​

​

(3,832,987)

​

​

(7,464,871)

Other expense, net

​

​

—

​

​

—

​

​

—

​

​

—

​

​

(1,733,983)

​

​

(1,733,983)

Net loss

​

$

(2,432,379)

​

$

(76,073)

​

$

—

​

$

(1,123,432)

​

$

(5,566,970)

​

$

(9,198,854)

Total assets

​

$

6,611,407

​

$

215,315

​

$

—

​

$

836,954

​

$

5,492,797

​

$

13,156,473

Capital expenditures

​

$

41,771

​

$

—

​

$

—

​

$

—

​

$

—

​

$

41,771

Schedule of disaggregated revenue information by geographic area

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

Year Ended December 31, 2024

​

    

Owned

    

​

​

    

​

​

    

​

​

    

​

​

    

​

​

​

​

Service

​

Managed

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Network

​

Solutions

​

Logistics

​

Transportation

​

Corporate

​

Total

United States

​

$

12,201,600

​

$

4,429,995

​

$

4,307,602

​

$

—

​

$

—

​

$

20,939,197

Other

​

 

—

​

 

—

​

 

—

​

 

1,713,688

​

 

—

​

 

1,713,688

Total

​

$

12,201,600

​

$

4,429,995

​

$

4,307,602

​

$

1,713,688

​

$

—

​

$

22,652,885

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Year Ended December 31, 2023

​

    

Owned

    

​

​

    

​

​

    

​

​

    

​

​

    

​

​

​

​

Service

​

Managed

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Network

​

Solutions

​

Logistics

​

Transportation

​

Corporate

​

Total

United States

​

$

18,408,926

​

$

617,907

​

$

—

​

$

—

​

$

—

​

$

19,026,833

Other

​

 

—

​

 

—

​

 

—

​

 

945,406

​

 

—

​

 

945,406

Total

​

$

18,408,926

​

$

617,907

​

$

—

​

$

945,406

​

 

—

​

$

19,972,239

​