XML 42 R29.htm IDEA: XBRL DOCUMENT v3.25.1
Revenue and Segment Information (Tables)
12 Months Ended
Dec. 31, 2024
Revenue and Segment Information [Abstract]  
Schedule of Changes in Accounts Receivable

The following tables present changes in the Company’s accounts receivable for the years ended December 31, 2024 and 2023:

 

 

Balance as of
December 31, 2023

 

 

Additions

 

 

Deductions

 

 

Balance as of
December 31, 2024

 

Accounts receivable

 

$

216,504

 

 

$

4,144,226

 

 

$

(3,653,805

)

 

$

706,925

 

 

 

Balance as of
October 31, 2023

 

 

Additions

 

 

Deductions

 

 

Balance as of
December 31, 2023

 

Accounts receivable

 

$

460,165

 

 

$

433,026

 

 

$

(676,687

)

 

$

216,504

 

Schedule of Information from the Consolidated Statements of Operations and Comprehensive Loss

Select information from the consolidated statements of operations and comprehensive loss as of the years ended December 31, 2024 and 2023 is as follows:

 

Revenues

 

 

Net Loss Before
Allocation to Noncontrolling Interest

 

 

 

Year Ended December 31,

 

 

Year Ended December 31,

 

Segment

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Specialist isotopes and related services

 

$

3,944,226

 

 

$

433,026

 

 

$

(21,367,787

)

 

$

(16,145,339

)

Nuclear fuels

 

 

200,000

 

 

 

 

 

 

(10,881,084

)

 

 

 

Corporate

 

 

 

 

 

 

 

 

(173,857

)

 

 

(148,787

)

 

$

4,144,226

 

 

$

433,026

 

 

$

(32,422,728

)

 

$

(16,294,126

)

Schedule of Reconciliation of Total Segment Revenue to Total Consolidated Revenue and of Total Segment Gross Profit and Segment Operating Income to Total Consolidated Income Before Income Taxes

A reconciliation of total segment revenue to total consolidated revenue and of total segment gross profit and segment operating income to total consolidated income before income taxes, for the years ended December 31, 2024 and 2023, is as follows:

 

 

 

Year Ended December 31, 2024

 

 

 

Specialist isotopes and related services

 

 

Nuclear fuels

 

 

Corporate

 

 

Total

 

Sales from external customers

 

$

3,944,226

 

 

$

 

 

$

 

 

$

3,944,226

 

Collaboration revenue

 

 

 

 

 

200,000

 

 

 

 

 

 

200,000

 

Less: cost of sales

 

 

(2,544,614

)

 

 

 

 

 

 

 

 

(2,544,614

)

Segment gross profit

 

 

1,399,612

 

 

 

200,000

 

 

 

 

 

 

1,599,612

 

Personnel expenses

 

 

12,392,833

 

 

 

1,197,515

 

 

 

 

 

 

13,590,348

 

Professional fees

 

 

6,108,271

 

 

 

1,631,772

 

 

 

 

 

 

7,740,043

 

Other segment expenses

 

 

4,794,818

 

 

 

1,828,057

 

 

 

 

 

 

6,622,875

 

Segment operating loss

 

 

(21,896,310

)

 

 

(4,457,344

)

 

 

 

 

 

(26,353,654

)

Foreign exchange transaction gain

 

 

 

 

 

 

 

 

69,865

 

 

 

69,865

 

Change in fair value of share liability

 

 

 

 

 

 

 

 

(132,273

)

 

 

(132,273

)

Change in fair value of convertible notes payable

 

 

 

 

 

(6,875,041

)

 

 

 

 

 

(6,875,041

)

Interest income (expense), net

 

 

528,523

 

 

 

451,301

 

 

 

 

 

 

979,824

 

Loss before income tax expense

 

$

(21,367,787

)

 

$

(10,881,084

)

 

$

(62,408

)

 

$

(32,311,279

)

 

 

 

Year Ended December 31, 2023

 

 

 

Specialist isotopes and related services

 

 

Nuclear fuels

 

 

Corporate

 

 

Total

 

Sales from external customers

 

$

433,026

 

 

$

 

 

$

 

 

$

433,026

 

Less: cost of sales

 

 

(294,056

)

 

 

 

 

 

 

 

 

(294,056

)

Segment gross profit

 

 

138,970

 

 

 

 

 

 

 

 

 

138,970

 

Personnel expenses

 

 

11,134,296

 

 

 

 

 

 

 

 

 

11,134,296

 

Professional fees

 

 

2,994,611

 

 

 

 

 

 

 

 

 

2,994,611

 

Other segment expenses

 

 

2,052,062

 

 

 

 

 

 

 

 

 

2,052,062

 

Segment operating loss

 

 

(16,041,999

)

 

 

 

 

 

 

 

 

(16,041,999

)

Foreign exchange transaction gain

 

 

 

 

 

 

 

 

45,753

 

 

 

45,753

 

Change in fair value of share liability

 

 

 

 

 

 

 

 

(194,540

)

 

 

(194,540

)

Interest income (expense), net

 

 

(109,473

)

 

 

 

 

 

 

 

 

(109,473

)

Loss before income tax expense

 

$

(16,151,472

)

 

$

 

 

$

(148,787

)

 

$

(16,300,259

)