Schedule of contract liabilities on uncompleted contracts |
Schedule of contract liabilities on uncompleted contracts |
|
|
|
|
|
|
|
|
March 31, 2025
|
|
|
December 31, 2024
|
|
Billings and/or cash receipts on uncompleted contracts |
|
$ |
1,264,658 |
|
|
$ |
1,264,658 |
|
Less: Cumulative revenues recognized |
|
|
(861,024 |
) |
|
|
(861,024 |
) |
Contract liabilities, technology systems |
|
|
403,634 |
|
|
|
403,634 |
|
Contract liabilities, services and consulting |
|
|
9,964,218 |
|
|
|
11,401,384 |
|
Total contract liabilities, current |
|
|
10,367,852 |
|
|
|
11,805,018 |
|
Total contract liabilities, non-current |
|
$ |
9,563,888 |
|
|
$ |
11,016,134 |
|
Contract Liabilities Current
|
|
|
|
|
|
|
|
|
|
|
March 31, 2025
|
|
December 31, 2024
|
Total contract liabilities, current |
|
$ |
3,001,352 |
|
|
$ |
3,188,518 |
|
Total contract liabilities, current – related parties |
|
|
7,366,500 |
|
|
|
8,616,500 |
|
Total contract liabilities, current |
|
$ |
10,367,852 |
|
|
$ |
11,805,018 |
|
Contract Liabilities Non-Current
|
|
|
|
|
|
|
|
|
|
|
March 31, 2025
|
|
December 31, 2024
|
Total contract liabilities, non-current |
|
$ |
6,851,513 |
|
|
$ |
7,399,634 |
|
Total contract liabilities, non-current – related parties |
|
|
2,712,375 |
|
|
|
3,616,500 |
|
Total contract liabilities, non-current |
|
$ |
9,563,888 |
|
|
$ |
11,016,134 |
|
|
Schedule of contract liabilities on uncompleted contracts |
|
|
|
|
|
|
|
|
2024 |
|
|
2023 |
|
Billings and/or cash receipts on uncompleted contracts |
|
$ |
1,264,658 |
|
|
$ |
1,264,658 |
|
Less: Cumulative revenues recognized |
|
|
(861,024 |
) |
|
|
(199,976 |
) |
Contract liabilities, technology systems, current |
|
$ |
403,634 |
|
|
$ |
1,064,682 |
|
Contract liabilities, services and consulting, current |
|
|
11,401,384 |
|
|
|
601,561 |
|
Total contract liabilities, current |
|
$ |
11,805,018 |
|
|
$ |
1,666,243 |
|
Total contract liabilities, services and consulting, non-current |
|
$ |
11,016,134 |
|
|
$ |
— |
|
|
Schedule of disaggregation of revenue |
Schedule of disaggregation of revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Segments |
|
Technologies |
|
|
Data Center Hosting & Related Services |
|
|
Asset Management |
|
|
Total |
|
Primary Geographical Markets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$ |
1,037,435 |
|
|
$ |
— |
|
|
$ |
3,914,750 |
|
|
$ |
4,952,185 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Major Goods and Service Lines |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Turnkey Projects |
|
$ |
64,684 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
64,684 |
|
Maintenance and Support |
|
|
972,751 |
|
|
|
— |
|
|
|
3,914,750 |
|
|
|
4,877,501 |
|
|
|
$ |
1,037,435 |
|
|
$ |
— |
|
|
$ |
3,914,750 |
|
|
$ |
4,952,185 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Timing of Revenue Recognition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goods transferred over time |
|
$ |
64,684 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
64,684 |
|
Services transferred over time |
|
|
972,751 |
|
|
|
— |
|
|
|
3,914,750 |
|
|
|
4,887,501 |
|
|
|
$ |
1,037,435 |
|
|
$ |
— |
|
|
$ |
3,914,750 |
|
|
$ |
4,952,185 |
|
For the Three Months Ended March 31, 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
Segments |
|
Technologies |
|
|
Data Center Hosting & Related Services |
|
|
Asset Management |
|
|
Total |
|
Primary Geographical Markets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$ |
1,070,680 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,070,680 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Major Goods and Service Lines |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Turnkey Projects |
|
$ |
269,855 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
269,855 |
|
Maintenance and Support |
|
|
800,825 |
|
|
|
— |
|
|
|
— |
|
|
|
800,825 |
|
|
|
$ |
1,070,680 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,070,680 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Timing of Revenue Recognition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goods transferred over time |
|
$ |
269,855 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
269,855 |
|
Services transferred over time |
|
|
800,825 |
|
|
|
— |
|
|
|
— |
|
|
|
800,825 |
|
|
|
$ |
1,070,680 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,070,680 |
|
|
Schedule of disaggregation of revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segments |
|
Rail |
|
|
Commercial |
|
|
Government |
|
|
Artificial Intelligence |
|
|
Total |
|
Primary Geographical Markets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$ |
5,696,931 |
|
|
$ |
921,562 |
|
|
$ |
— |
|
|
$ |
662,392 |
|
|
$ |
7,280,885 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Major Goods and Service Lines |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Turnkey Projects |
|
$ |
2,252,357 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,252,357 |
|
Maintenance and Support |
|
|
3,444,574 |
|
|
|
921,562 |
|
|
|
— |
|
|
|
— |
|
|
|
4,366,136 |
|
Algorithms |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
662,392 |
|
|
|
662,392 |
|
|
|
$ |
5,696,931 |
|
|
$ |
921,562 |
|
|
$ |
— |
|
|
$ |
662,392 |
|
|
$ |
7,280,885 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Timing of Revenue Recognition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goods transferred over time |
|
$ |
2,252,357 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,252,357 |
|
Services transferred over time |
|
|
3,444,574 |
|
|
|
921,562 |
|
|
|
— |
|
|
|
662,392 |
|
|
|
5,028,528 |
|
|
|
$ |
5,696,931 |
|
|
$ |
921,562 |
|
|
$ |
— |
|
|
$ |
662,392 |
|
|
$ |
7,280,885 |
|
Quantitative:
For the Year Ended December 31, 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segments |
|
Rail |
|
|
Commercial |
|
|
Government |
|
|
Artificial Intelligence |
|
|
Total |
|
Primary Geographical Markets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$ |
6,261,748 |
|
|
$ |
78,575 |
|
|
$ |
11,353 |
|
|
$ |
1,119,522 |
|
|
$ |
7,471,198 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Major Goods and Service Lines |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Turnkey Projects |
|
$ |
3,616,334 |
|
|
$ |
1,694 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
3,618,028 |
|
Maintenance and Support |
|
|
2,645,414 |
|
|
|
76,881 |
|
|
|
11,353 |
|
|
|
— |
|
|
|
2,733,648 |
|
Data Center Auditing Services |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Software License |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Algorithms |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,119,522 |
|
|
|
1,119,522 |
|
|
|
$ |
6,261,748 |
|
|
$ |
78,575 |
|
|
$ |
11,353 |
|
|
$ |
1,119,522 |
|
|
$ |
7,471,198 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Timing of Revenue Recognition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goods transferred over time |
|
$ |
3,616,334 |
|
|
$ |
1,694 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
3,218,028 |
|
Services transferred over time |
|
|
2,645,414 |
|
|
|
76,881 |
|
|
|
11,353 |
|
|
|
1,119,522 |
|
|
|
3,853,170 |
|
|
|
$ |
6,261,748 |
|
|
$ |
78,575 |
|
|
$ |
11,353 |
|
|
$ |
1,119,522 |
|
|
$ |
7,471,198 |
|
|