XML 28 R17.htm IDEA: XBRL DOCUMENT v3.26.1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
3 Months Ended
Mar. 31, 2026
Accounting Policies [Abstract]  
SCHEDULE OF ALLOWANCE FOR CREDIT LOSSES

  

   March 31, 2026   December 31, 2025 
Beginning balance  $61,675   $64,000 
Provision (recovery) for credit losses   (868)   230,190 
Related allowances for written off accounts receivable   -    (152,568)
Reversal of allowance related to reinstated invoices previously charged off   -    (82,000)
Others   -    2,053 
Ending balance  $60,807    61,675 
SCHEDULE OF CONCENTRATION OF RISK

The Company has several customers for the three months ended March 31, 2026 and 2025 that make up in excess of 10% of revenue as follows:

Customer  March 31, 2026   March 31, 2025 
   Three months ended 
Customer  March 31, 2026   March 31, 2025 
1   67%   56%
2   13%   14%
3   11%   -%

 

The Company has several customers as of March 31, 2026 and December 31, 2025 that make up in excess of 10% of accounts receivable as follows:

 

Customer  March 31, 2026   December 31, 2025 
1   51%   13%
2   14%   -%
3   5%   11%
4   19%   48%

 

The Company has several vendors as of March 31, 2026 and December 31, 2025 that make up in excess of 10% of accounts payable as follows:

 

Vendor  March 31, 2026   December 31, 2025 
1   11%   29%
2   22%   17%
3   13%   -%
4   12%   -%

 

The Company has several vendors for the three months ended March 31, 2026 and 2025 that make up equal to or more than 10% of services rendered to us as follows:

 

Vendor  March 31, 2026   March 31, 2025 
   Three months ended 
Vendor  March 31, 2026   March 31, 2025 
1   -%   11%
2   

-

%   10%
3   11%   -%
SCHEDULE OF INVENTORY

  

   March 31, 2026   December 31, 2025 
Raw materials  $218,076   $243,285 
SCHEDULE OF PROPERTY AND EQUIPMENT ESTIMATED USEFUL LIVES

The Company depreciates and amortizes the capitalized cost of these assets, using the straight-line method as follows:

  

Asset Classification:

 

Computer equipment 3-5 years

 

Furniture and fixtures 5-8 years

 

Leasehold Improvements Limited to lease term

SCHEDULE OF DISAGGREGATED REVENUES

The following table presents our disaggregated revenues by distribution channel:

  

Sales by distribution channel:  2026   2025 
   Three Months Ended March 31, 
Sales by distribution channel:  2026   2025 
Emergency preparedness  $878,596   $941,721 
Specialty packaging  227,547   507,656 
Total  $1,106,143   $1,449,377 

 

   Three Months Ended March 31, 
Sales by customer type:  2026   2025 
Governmental  $884,667   $1,078,501 
Non-governmental  221,476   370,876 
Total  $1,106,143   $1,449,377 
SCHEDULE OF ANTIDILUTIVE SECURITIES EXCLUDED FROM COMPUTATION OF EARNINGS PER SHARE

The following table sets forth the number of potential shares of common stock that have been excluded from diluted net loss per share because their effect was anti-dilutive for the three months ended March 31, 2026 and March 31, 2025:

 

   Three Months ended 
   March 31, 
   2026   2025 
Stock Options   1,287,500    1,275,000 
Restricted Stock Awards     531,250       531,250  
Stock Warrants   72,179    72,179 
Total   1,890,929    1,878,429 
SCHEDULE OF DERIVATIVE LIABILITY

The derivative liability is valued using a Monte Carlo simulation model utilizing a variety of inputs and assumptions such as volatility, risk-free rates, volume weighted average price and cash flow assumptions. This is considered a Level III valuation technique. Please see Note 6, “Equity – Equity Line of Credit” for information on these assumptions and fair value of this derivative liability as of March 31, 2026.

 

   March 31, 2026   Level 1   Level 2   Level 3 
Derivative liability at fair value  $709,445   $   $   $709,445 
Total liability measured at fair value  $709,445   $   $   $709,445 
SCHEDULE OF ACCRUED EXPENSES

Accrued Expenses consists of followings:

 

   (Unaudited)     
   March 31, 2026   December 31, 2025 
Payroll and related costs  $273,148   $149,312 
Credit card   15,406    14,348 
Professional Fees   60,420    113,139 
Insurance   113,582    145,227 
Storage   50,258    46,872 
Other   56,961    33,285 
Total  $569,775   $502,183