XML 53 R28.htm IDEA: XBRL DOCUMENT v3.25.1
LEASES (Tables)
12 Months Ended
Dec. 31, 2024
Leases  
SCHEDULE OF OPERATING LEASE ASSETS AND LIABILITIES

The following was included in the balance sheets at December 31, 2024 and 2023:

 

   2024   2023 
   December 31, 
   2024   2023 
Operating lease right-of-use assets  $641,651   $235,706 
           
Operating lease liabilities, current portion   138,743    94,696 
Operating lease liabilities, long-term   496,017    164,295 
Total operating lease liabilities  $634,760   $258,991 
           
Weighted-average remaining lease term (years)   5.8    3.5 
Weighted average discount rate   9.0%   15.0%
SCHEDULE OF LEASE EXPENSE

The components of net lease expense consisted of the following for the years ended December 31, 2024 and 2023:

 

   2024   2023 
   December 31, 
   2024   2023 
Operating lease expense  $139,390   $157,043 
Variable lease expense   8,365    24,419 
Total lease expense   147,755    181,462 
Sublease (income)   -    (3,148)
Total net lease expense  $147,755   $178,314 
SCHEDULE OF MATURITIES OF OPERATING LEASE LIABILITIES

Maturities of operating lease liabilities at December 31, 2024 were as follows:

 

Year Ending December 31,  Amount 
2025  $187,988 
2026   164,150 
2027   86,366 
2028   87,444 
2029   83,886 
Thereafter   175,400 
Total   785,234 
Less: imputed interest   (150,474)
Total operating lease liabilities  $634,760 
SCHEDULE OF FINANCE LEASES

The following was included in the balance sheets at December 31, 2024 and 2023:

 

   2024   2023 
   December 31, 
   2024   2023 
Leased medical equipment (property and equipment)  $10,976   $- 
Less: accumulated depreciation   (1,646)   - 
Total leased medical equipment, net  $9,330   $- 
           
Finance lease liabilities, current portion   2,030    - 
Finance lease liabilities, long-term   7,615    - 
Total finance lease liabilities  $9,645   $- 
           
Weighted-average remaining lease term (years)   4.6    - 
Weighted average discount rate   2.0%   - 
SCHEDULE OF MATURITIES OF FINANCE LEASE LIABILITIES

Maturities of finance lease liabilities at December 31, 2024, were as follows:

 

Year Ending December 31,  Amount 
2025  $2,204 
2026   2,204 
2027   2,204 
2028   2,204 
2029   1,285 
Total   10,101 
Less: amount representing interest   (456)
Total finance lease liabilities  $9,645