| SCHEDULE OF COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION |
SCHEDULE OF COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION
Table 16.2: Details of Common Stock Subject to Possible Redemption
| | |
Number of
Shares | | |
Amount | |
| Common stock subject to possible redemption as of December 31, 2024 | |
| 5,796 | | |
$ | 1,917,309 | |
| Less: | |
| | | |
| | |
| Redemption | |
| (3,163 | ) | |
| (1,001,216 | ) |
| Release of common stock subject to redemption | |
| (2,633 | ) | |
| (916,093 | ) |
| Common stock subject to possible redemption as of September 30, 2025 | |
| - | | |
$ | - | |
|
As of December 31, 2024 and 2023, the value of common
stock subject to possible redemption reflected on the balance sheet is reconciled on the following table:
SCHEDULE
OF COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION
| Common stock subject to possible redemption as of December 31, 2022 | |
| 117,299,975 | |
| Less: | |
| | |
| Redemption | |
| (114,329,594 | ) |
| Add: | |
| | |
| Accretion of carrying value to redemption value | |
| 337,983 | |
| Common stock subject to possible redemption as of December 31, 2023 | |
$ | 3,308,364 | |
| Less: | |
| | |
| Redemption | |
| (1,403,558 | ) |
| Add: | |
| | |
| Increase of carrying value to redemption value due to change in tax | |
| 12,503 | |
| Common stock subject to possible redemption as of December 31, 2024 | |
$ | 1,917,309 | |
|
| SCHEDULE OF DISAGGREGATED REVENUES |
SCHEDULE OF DISAGGREGATED REVENUE
| | |
September
30, 2025 | | |
September
30, 2024 | | |
September
30, 2025 | | |
September
30, 2024 | |
| | |
For
the Three Months Ended | | |
For
the Nine Months Ended | |
| | |
September
30, 2025 | | |
September
30, 2024 | | |
September
30, 2025 | | |
September
30, 2024 | |
| Advisory consulting | |
$ | 3,817,911 | | |
$ | 4,382,982 | | |
$ | 11,505,113 | | |
$ | 13,433,256 | |
| Managed security service practice (MSSP) | |
| 12,027 | | |
| 63,793 | | |
| 79,095 | | |
| 250,342 | |
| Software as a service
(Saas) | |
| 3,100 | | |
| 3,672 | | |
| 6,795 | | |
| 11,016 | |
| Revenue | |
$ | 3,833,038 | | |
$ | 4,450,447 | | |
$ | 11,591,003 | | |
$ | 13,694,614 | |
| Disaggregated revenue | |
$ | 3,833,038 | | |
$ | 4,450,447 | | |
$ | 11,591,003 | | |
$ | 13,694,614 | |
|
The Company’s disaggregated revenues for the
year ended December 31, 2024 and 2023 were as follows:
SCHEDULE OF DISAGGREGATED
REVENUES
| | |
2024 | | |
2023 | |
| | |
Years ended | |
| | |
December 31, | |
| | |
2024 | | |
2023 | |
| | |
| | |
| |
| Advisory Consulting | |
$ | 17,441,216 | | |
$ | 19,256,173 | |
| Managed Security Service Practice (MSSP) | |
| 318,079 | | |
| 77,385 | |
| Software as a Service (Saas) | |
| 12,190 | | |
| 16,650 | |
| Revenues | |
$ | 17,771,485 | | |
$ | 19,350,208 | |
|
| SCHEDULE OF DEFERRED REVENUE |
|
The following table shows the changes in the contract
liabilities accounts shown as deferred revenue of the Company’s consolidated balance sheets as of December 31, 2024 and 2023.
SCHEDULE OF DEFERRED REVENUE
| | |
December 31, | | |
December 31, | |
| | |
2024 | | |
2023 | |
| Balance, beginning of year | |
$ | 253,902 | | |
$ | 11,803 | |
| Deferral of revenue | |
| - | | |
| 253,902 | |
| Recognition of deferred revenue | |
| (253,902 | ) | |
| (11,803 | ) |
| Balance, end of year | |
$ | - | | |
$ | 253,902 | |
|