XML 74 R63.htm IDEA: XBRL DOCUMENT v3.25.1
Note 14 - Industry Segments - Schedule of Segment Reporting Information, by Segment (Details) - USD ($)
 3 Months Ended 12 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Operating Revenues $ 27,730,494 $ 25,552,731  
Cost of Revenues 9,080,940 8,195,667  
Gross Margin 18,649,554 17,357,064  
Employee costs 8,810,110 8,631,911  
Professional fees 741,278 1,137,148  
General and administrative 3,779,862 4,058,405  
Depreciation 4,026,877 3,451,373  
Amortization 1,911,130 1,886,754  
Accretion 53,976 52,671  
Loss on disposition of assets 123,724 197,083  
Total expenses 19,446,957 19,415,345  
Segment Income (Loss) from Operations (797,403) (2,058,281)  
Interest expense (541,720) (282,033)  
Interest and dividend income 302,918 539,240  
Equity in loss of unconsolidated affiliates (2,314,405) (10,171,615) $ (17,283,281)
Other investment income (loss) 736,010 7,788,445  
Noncontrolling interest in subsidiary loss 1,758,380 438,970  
Income tax benefit 186,935 937,193  
Net Income (Loss) Attributable to Common Stockholders (669,285) (2,808,081)  
Segment adjusted EBITDA 5,318,304 3,529,600  
Capital expenditures 6,858,590 8,446,088  
Accounts receivable, net 12,539,136   12,433,587
Goodwill 182,380,136   182,380,136
Total assets 730,840,415   728,345,729
Segment Reporting, Reconciling Item, Excluding Corporate Nonsegment [Member]      
Operating Revenues 0 0  
Cost of Revenues 0 0  
Gross Margin 0 0  
Employee costs 487,914 603,671  
Professional fees 198,667 487,511  
General and administrative 380,185 455,810  
Depreciation 27,348 27,577  
Amortization 41,118 0  
Accretion 0 0  
Loss on disposition of assets 0 0  
Total expenses 1,135,232 1,574,569  
Segment Income (Loss) from Operations (1,135,232) (1,574,569)  
Interest expense 0 0  
Interest and dividend income 230,577 102,211  
Equity in loss of unconsolidated affiliates (2,477,863) (10,171,615)  
Other investment income (loss) 2,473,074 8,135,267  
Noncontrolling interest in subsidiary loss 0 0  
Income tax benefit 186,935 937,193  
Net Income (Loss) Attributable to Common Stockholders (722,509) (2,571,513)  
Segment adjusted EBITDA (1,066,766) (1,546,992)  
Capital expenditures 0 0  
Accounts receivable, net 0   0
Goodwill 0   0
Total assets 124,023,508   130,635,201
GIG [Member] | Operating Segments [Member]      
Operating Revenues 6,632,884 5,041,777  
Cost of Revenues 2,863,675 1,906,921  
Gross Margin 3,769,209 3,134,856  
Employee costs 2,506,656 1,854,384  
Professional fees 98,415 170,360  
General and administrative 857,167 595,625  
Depreciation 42,696 43,850  
Amortization 40,062 40,062  
Accretion 0 0  
Loss on disposition of assets 0 0  
Total expenses 3,544,996 2,704,281  
Segment Income (Loss) from Operations 224,213 430,575  
Interest expense 0 0  
Interest and dividend income 0 0  
Equity in loss of unconsolidated affiliates 163,458 0  
Other investment income (loss) 282,684 252,680  
Noncontrolling interest in subsidiary loss 0 0  
Income tax benefit 0 0  
Net Income (Loss) Attributable to Common Stockholders 670,355 683,255  
Segment adjusted EBITDA 306,971 514,487  
Capital expenditures 0 10,692  
Accounts receivable, net 7,602,881   7,224,005
Goodwill 11,325,138   11,325,138
Total assets 100,079,357   86,670,669
LMH [Member] | Operating Segments [Member]      
Operating Revenues 10,764,475 10,696,660  
Cost of Revenues 3,844,134 3,790,634  
Gross Margin 6,920,341 6,906,026  
Employee costs 2,226,115 1,868,646  
Professional fees 62,228 79,917  
General and administrative 989,331 1,009,577  
Depreciation 1,289,766 1,270,709  
Amortization 962,270 969,825  
Accretion 50,580 50,968  
Loss on disposition of assets 73,935 153,452  
Total expenses 5,654,225 5,403,094  
Segment Income (Loss) from Operations 1,266,116 1,502,932  
Interest expense (422,279) (275,082)  
Interest and dividend income 47,024 29,259  
Equity in loss of unconsolidated affiliates 0 0  
Other investment income (loss) 0 0  
Noncontrolling interest in subsidiary loss 0 0  
Income tax benefit 0 0  
Net Income (Loss) Attributable to Common Stockholders 890,861 1,257,109  
Segment adjusted EBITDA 3,642,667 3,947,886  
Capital expenditures 699,770 603,258  
Accounts receivable, net 3,872,283   4,132,055
Goodwill 130,903,950   130,903,950
Total assets 257,424,970   260,220,162
BOB [Member] | Operating Segments [Member]      
Operating Revenues 10,320,130 9,683,429  
Cost of Revenues 2,373,131 2,498,112  
Gross Margin 7,946,999 7,185,317  
Employee costs 3,589,425 3,808,870  
Professional fees 125,882 171,583  
General and administrative 1,520,201 1,823,678  
Depreciation 2,667,067 2,109,237  
Amortization 867,680 876,867  
Accretion 3,396 1,703  
Loss on disposition of assets 49,789 43,631  
Total expenses 8,823,440 8,835,569  
Segment Income (Loss) from Operations (876,441) (1,650,252)  
Interest expense (119,441) (6,951)  
Interest and dividend income 17,262 5,035  
Equity in loss of unconsolidated affiliates 0 0  
Other investment income (loss) 0 0  
Noncontrolling interest in subsidiary loss 0 (64,765)  
Income tax benefit 0 0  
Net Income (Loss) Attributable to Common Stockholders (978,620) (1,716,933)  
Segment adjusted EBITDA 2,711,491 1,381,186  
Capital expenditures 6,158,820 7,832,138  
Accounts receivable, net 839,832   893,476
Goodwill 39,614,422   39,614,422
Total assets 202,138,173   198,226,268
BOAM [Member] | Operating Segments [Member]      
Operating Revenues 13,005 130,865  
Cost of Revenues 0 0  
Gross Margin 13,005 130,865  
Employee costs 0 496,340  
Professional fees 256,086 227,777  
General and administrative 32,978 173,715  
Depreciation 0 0  
Amortization 0 0  
Accretion 0 0  
Loss on disposition of assets 0 0  
Total expenses 289,064 897,832  
Segment Income (Loss) from Operations (276,059) (766,967)  
Interest expense 0 0  
Interest and dividend income 8,055 402,735  
Equity in loss of unconsolidated affiliates 0 0  
Other investment income (loss) (2,019,748) (599,502)  
Noncontrolling interest in subsidiary loss 1,758,380 503,735  
Income tax benefit 0 0  
Net Income (Loss) Attributable to Common Stockholders (529,372) (459,999)  
Segment adjusted EBITDA (276,059) (766,967)  
Capital expenditures 0 $ 0  
Accounts receivable, net 224,140   184,051
Goodwill 536,626   536,626
Total assets $ 47,174,407   $ 52,593,429