SCHEDULE OF GROSS PROFIT OR LOSS REPORTING SEGMENT |
The following tables present gross
profit and significant expenses by reporting segment:
SCHEDULE OF
GROSS PROFIT OR LOSS REPORTING SEGMENT
|
|
Starco
Brands |
|
|
Skylar |
|
|
Soylent |
|
|
Total |
|
|
|
Three Months Ended March 31, 2025 |
|
|
|
Starco Brands |
|
|
Skylar |
|
|
Soylent |
|
|
Total |
|
Gross revenues |
|
$ |
1,150,225 |
|
|
$ |
1,413,933 |
|
|
$ |
7,254,599 |
|
|
$ |
9,818,757 |
|
Gross revenues, related parties |
|
|
1,050,312 |
|
|
|
- |
|
|
|
- |
|
|
|
1,050,312 |
|
Cost of revenues |
|
|
213,384 |
|
|
|
558,982 |
|
|
|
4,455,484 |
|
|
|
5,227,850 |
|
Cost of revenues, related parties |
|
|
897,981 |
|
|
|
- |
|
|
|
- |
|
|
|
897,981 |
|
Gross profit |
|
|
1,089,172 |
|
|
|
854,951 |
|
|
|
2,799,115 |
|
|
|
4,743,238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation expense |
|
|
874,485 |
|
|
|
220,399 |
|
|
|
641,304 |
|
|
|
1,736,188 |
|
Professional fees |
|
|
611,869 |
|
|
|
54,232 |
|
|
|
114,123 |
|
|
|
780,224 |
|
Marketing, general and administrative |
|
|
908,413 |
|
|
|
859,489 |
|
|
|
1,616,516 |
|
|
|
3,384,418 |
|
Fair value share adjustment gain |
|
|
- |
|
|
|
- |
|
|
|
(3,692,529 |
) |
|
|
(3,692,529 |
) |
Total operating expenses |
|
|
2,394,767 |
|
|
|
1,134,120 |
|
|
|
(1,320,586 |
) |
|
|
2,208,301 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from operations |
|
$ |
(1,305,595 |
) |
|
$ |
(279,169 |
) |
|
$ |
4,119,701 |
|
|
$ |
2,534,937 |
|
|
|
Starco
Brands |
|
|
Skylar |
|
|
Soylent |
|
|
Total |
|
|
|
Three Months Ended March 31, 2024 |
|
|
|
Starco Brands |
|
|
Skylar |
|
|
Soylent |
|
|
Total |
|
Gross revenues |
|
$ |
1,673,890 |
|
|
$ |
2,075,125 |
|
|
$ |
9,180,176 |
|
|
$ |
12,929,191 |
|
Gross revenues, related parties |
|
|
2,310,196 |
|
|
|
- |
|
|
|
- |
|
|
|
2,310,196 |
|
Gross revenues |
|
|
2,310,196 |
|
|
|
- |
|
|
|
- |
|
|
|
2,310,196 |
|
Cost of revenues |
|
|
224,917 |
|
|
|
843,068 |
|
|
|
6,005,250 |
|
|
|
7,073,235 |
|
Cost of revenues, related parties |
|
|
1,152,008 |
|
|
|
- |
|
|
|
- |
|
|
|
1,152,008 |
|
Cost
of revenues |
|
|
1,152,008 |
|
|
|
- |
|
|
|
- |
|
|
|
1,152,008 |
|
Gross profit |
|
|
2,607,161 |
|
|
|
1,232,057 |
|
|
|
3,174,926 |
|
|
|
7,014,144 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation expense |
|
|
1,034,475 |
|
|
|
446,321 |
|
|
|
1,093,932 |
|
|
|
2,574,728 |
|
Professional fees |
|
|
838,356 |
|
|
|
123,038 |
|
|
|
234,724 |
|
|
|
1,196,118 |
|
Marketing, general and administrative |
|
|
1,821,850 |
|
|
|
1,011,633 |
|
|
|
2,482,470 |
|
|
|
5,315,953 |
|
Fair value share adjustment loss |
|
|
- |
|
|
|
- |
|
|
|
1,921,949 |
|
|
|
1,921,949 |
|
Total operating expenses |
|
|
3,694,681 |
|
|
|
1,580,992 |
|
|
|
5,733,075 |
|
|
|
11,008,748 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations |
|
$ |
(1,087,520 |
) |
|
$ |
(348,935 |
) |
|
$ |
(2,558,149 |
) |
|
$ |
(3,994,604 |
) |
|