XML 74 R63.htm IDEA: XBRL DOCUMENT v3.25.3
Note 13 - Industry Segments - Schedule of Segment Reporting Information, by Segment (Details) - USD ($)
 3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2025
Jun. 30, 2025
Mar. 31, 2025
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Operating Revenues $ 28,734,355     $ 27,700,936     $ 84,668,519 $ 80,341,450  
Cost of Revenues 9,715,419     9,012,062     28,363,705 25,819,651  
Gross Margin 19,018,936     18,688,874     56,304,814 54,521,799  
Employee costs 8,434,406     8,311,882     25,898,396 28,764,730  
Professional fees 1,318,570     1,052,542     2,773,552 3,909,612  
General and administrative 4,008,560     4,339,357     11,789,441 12,400,843  
Depreciation 4,319,844     3,698,488     12,501,920 10,721,927  
Amortization 1,955,402     1,975,174     5,821,409 5,746,002  
Accretion 54,832     55,000     163,044 163,805  
Loss on disposition of assets (20,526)     (3,547)     27,097 9,798  
Total expenses 20,071,088     19,428,896     58,974,859 61,716,717  
Segment (Loss) Income from Operations (1,052,152)     (740,022)     (2,670,045) (7,194,918)  
Interest expense (650,119)     (466,744)     (1,764,917) (1,117,147)  
Interest and dividend income 347,025     331,627     892,032 1,184,642  
Equity in income (loss) of unconsolidated affiliates (577,161)     (9,358,783)     3,256,015 (16,573,011) $ (17,283,281)
Other investment income (loss) (3,233,467)     8,428,017     (12,806,569) 15,671,077  
Noncontrolling interest in subsidiary loss 1,768,528     (322,375)     5,776,129 (101,462)  
Income tax benefit 809,441     533,144     1,740,082 1,492,383  
Net (Loss) Income Attributable to Common Stockholders (2,587,905) $ (2,320,083) $ (669,285) (1,595,136) $ (2,235,219) $ (2,808,081) (5,577,273) (6,638,436)  
Segment adjusted EBITDA 5,257,400     4,985,093     15,843,425 9,446,614  
Capital expenditures 5,424,766     6,738,828     19,583,132 23,696,261  
Accounts receivable, net 14,886,519           14,886,519   12,433,587
Goodwill 182,380,136           182,380,136   182,380,136
Total assets 721,354,111           721,354,111   728,345,729
Segment Reporting, Reconciling Item, Excluding Corporate Nonsegment [Member]                  
Operating Revenues 0     0     0 0  
Cost of Revenues 0     0     0 0  
Gross Margin 0     0     0 0  
Employee costs 432,170     351,358     1,413,148 4,835,128  
Professional fees 496,841     616,307     934,686 2,129,875  
General and administrative 334,235     461,030     1,057,150 1,341,307  
Depreciation 27,958     27,876     82,958 83,031  
Amortization 42,032     43,132     124,726 67,980  
Accretion 0     0     0 0  
Loss on disposition of assets 0     0     0 0  
Total expenses 1,333,236     1,499,703     3,612,668 8,457,321  
Segment (Loss) Income from Operations (1,333,236)     (1,499,703)     (3,612,668) (8,457,321)  
Interest expense 0     0     0 200  
Interest and dividend income 276,880     252,158     669,311 564,165  
Equity in income (loss) of unconsolidated affiliates (428,237)     (9,358,783)     2,151,937 (16,573,011)  
Other investment income (loss) (1,368,889)     7,765,452     (6,602,779) 14,771,949  
Noncontrolling interest in subsidiary loss 0     0     0 0  
Income tax benefit 809,441     533,144     1,740,082 1,492,383  
Net (Loss) Income Attributable to Common Stockholders (2,044,041)     (2,307,732)     (5,654,117) (8,201,635)  
Segment adjusted EBITDA (1,263,246)     (1,428,695)     (3,404,984) (8,306,310)  
Capital expenditures 0     0     0 250,000  
Accounts receivable, net 48,840           48,840   0
Goodwill 0           0   0
Total assets 118,881,158           118,881,158   130,635,201
GIG [Member] | Operating Segments [Member]                  
Operating Revenues 6,790,716     6,485,391     19,949,114 17,349,766  
Cost of Revenues 3,494,179     2,561,996     9,906,573 6,724,581  
Gross Margin 3,296,537     3,923,395     10,042,541 10,625,185  
Employee costs 2,290,729     2,271,693     7,075,132 6,084,414  
Professional fees 479,174     58,855     695,189 409,032  
General and administrative 808,542     703,640     2,461,074 1,937,918  
Depreciation 41,781     44,732     138,598 133,346  
Amortization 40,062     40,062     120,185 120,185  
Accretion 0     0     0 0  
Loss on disposition of assets 0     0     0 0  
Total expenses 3,660,288     3,118,982     10,490,178 8,684,895  
Segment (Loss) Income from Operations (363,751)     804,413     (447,637) 1,940,290  
Interest expense 0     0     0 0  
Interest and dividend income 0     0     0 0  
Equity in income (loss) of unconsolidated affiliates (148,924)     0     1,104,078 0  
Other investment income (loss) 110,617     63,481     431,353 271,191  
Noncontrolling interest in subsidiary loss 0     0     0 0  
Income tax benefit 0     0     0 0  
Net (Loss) Income Attributable to Common Stockholders (402,058)     867,894     1,087,794 2,211,481  
Segment adjusted EBITDA (281,908)     889,207     (188,854) 2,193,821  
Capital expenditures 0     0     0 28,951  
Accounts receivable, net 9,530,290           9,530,290   7,224,005
Goodwill 11,325,138           11,325,138   11,325,138
Total assets 103,483,086           103,483,086   86,670,669
LMH [Member] | Operating Segments [Member]                  
Operating Revenues 11,788,400     11,503,915     33,992,908 33,638,043  
Cost of Revenues 3,781,570     4,044,700     11,328,435 11,716,141  
Gross Margin 8,006,830     7,459,215     22,664,473 21,921,902  
Employee costs 2,140,676     1,886,778     6,503,122 5,674,177  
Professional fees 71,128     31,424     195,992 174,099  
General and administrative 1,011,069     1,012,564     3,059,384 2,981,827  
Depreciation 1,350,339     1,300,362     3,963,903 3,852,128  
Amortization 976,374     981,250     2,909,953 2,921,821  
Accretion 51,360     51,528     152,741 153,464  
Loss on disposition of assets 17,917     46,958     (640) 94,399  
Total expenses 5,618,863     5,310,864     16,784,455 15,851,915  
Segment (Loss) Income from Operations 2,387,967     2,148,351     5,880,018 6,069,987  
Interest expense (416,959)     (463,371)     (1,260,992) (1,103,360)  
Interest and dividend income 46,545     32,216     137,673 86,474  
Equity in income (loss) of unconsolidated affiliates 0     0     0 0  
Other investment income (loss) 0     0     0 0  
Noncontrolling interest in subsidiary loss 0     0     0 0  
Income tax benefit 0     0     0 0  
Net (Loss) Income Attributable to Common Stockholders 2,017,553     1,717,196     4,756,699 5,053,101  
Segment adjusted EBITDA 4,783,957     4,528,449     12,905,975 13,091,799  
Capital expenditures 786,578     980,206     2,138,629 1,932,660  
Accounts receivable, net 3,852,606           3,852,606   4,132,055
Goodwill 130,903,950           130,903,950   130,903,950
Total assets 253,884,217           253,884,217   260,220,162
BOB [Member] | Operating Segments [Member]                  
Operating Revenues 10,150,921     9,664,074     30,704,514 29,135,486  
Cost of Revenues 2,439,670     2,405,366     7,128,697 7,378,929  
Gross Margin 7,711,251     7,258,708     23,575,817 21,756,557  
Employee costs 3,570,831     3,801,591     10,906,994 11,404,947  
Professional fees 97,431     231,139     375,380 744,557  
General and administrative 1,727,005     1,915,429     5,049,227 5,549,917  
Depreciation 2,899,766     2,325,518     8,316,461 6,653,422  
Amortization 896,934     910,730     2,666,545 2,636,016  
Accretion 3,472     3,472     10,303 10,341  
Loss on disposition of assets (38,443)     (50,505)     27,737 (84,601)  
Total expenses 9,156,996     9,137,374     27,352,647 26,914,599  
Segment (Loss) Income from Operations (1,445,745)     (1,878,666)     (3,776,830) (5,158,042)  
Interest expense (233,160)     (3,373)     (503,925) (13,987)  
Interest and dividend income 16,512     2,139     62,319 9,434  
Equity in income (loss) of unconsolidated affiliates 0     0     0 0  
Other investment income (loss) 0     0     0 0  
Noncontrolling interest in subsidiary loss 0     0     0 (64,765)  
Income tax benefit 0     0     0 0  
Net (Loss) Income Attributable to Common Stockholders (1,662,393)     (1,879,900)     (4,218,436) (5,227,360)  
Segment adjusted EBITDA 2,315,984     1,310,549     7,244,216 4,057,136  
Capital expenditures 4,638,188     5,758,622     17,444,503 21,484,650  
Accounts receivable, net 1,211,394           1,211,394   893,476
Goodwill 39,614,422           39,614,422   39,614,422
Total assets 206,637,022           206,637,022   198,226,268
BOAM [Member] | Operating Segments [Member]                  
Operating Revenues 4,318     47,556     21,983 218,155  
Cost of Revenues 0     0     0 0  
Gross Margin 4,318     47,556     21,983 218,155  
Employee costs 0     462     0 766,064  
Professional fees 173,996     114,817     572,305 452,049  
General and administrative 127,709     246,694     162,606 589,874  
Depreciation 0     0     0 0  
Amortization 0     0     0 0  
Accretion 0     0     0 0  
Loss on disposition of assets 0     0     0 0  
Total expenses 301,705     361,973     734,911 1,807,987  
Segment (Loss) Income from Operations (297,387)     (314,417)     (712,928) (1,589,832)  
Interest expense 0     0     0 0  
Interest and dividend income 7,088     45,114     22,729 524,569  
Equity in income (loss) of unconsolidated affiliates 0     0     0 0  
Other investment income (loss) (1,975,195)     599,084     (6,635,143) 627,937  
Noncontrolling interest in subsidiary loss 1,768,528     (322,375)     5,776,129 (36,697)  
Income tax benefit 0     0     0 0  
Net (Loss) Income Attributable to Common Stockholders (496,966)     7,406     (1,549,213) (474,023)  
Segment adjusted EBITDA (297,387)     (314,417)     (712,928) (1,589,832)  
Capital expenditures 0     $ 0     0 $ 0  
Accounts receivable, net 243,389           243,389   184,051
Goodwill 536,626           536,626   536,626
Total assets $ 38,468,628           $ 38,468,628   $ 52,593,429