XML 59 R41.htm IDEA: XBRL DOCUMENT v3.25.1
COMMITMENTS AND CONTINGENCIES (Tables)
 12 Months Ended
Dec. 31, 2024
Property Subject to Operating Lease [Member]  
Schedule of supplemental information related to leases
 Schedule of supplemental information related to leases        
   Year Ended December 31, 
   2024   2023 
Lease cost:          
Operating lease cost  $781,638   $781,638 
Short-term lease cost  $21,909   $63,770 
           
Other information:          
Operating cash outflow used for operating leases  $779,087   $696,869 
Weighted average discount rate   9.0%   9.0%
Weighted average remaining lease term   7.5 years    8.5 years 
Schedule of future minimum lease payments due under the operating lease
    
   Amount 
Calendar year:     
2025  $798,556 
2026   818,518 
2027   838,984 
2028   859,856 
   Thereafter   3,183,571 
      Total undiscounted future minimum lease payments   6,499,485 
Less: Impact of discounting   (1,833,887)
Total present value of operating lease obligation   4,665,598 
      Current portion   (798,556)
Operating lease obligation, less current portion  $3,867,042 
Master Lease Agreement [Member]  
Schedule of supplemental information related to leases
        
   Year Ended December 31, 
   2024   2023 
Lease cost:          
Master Lease Agreement cost  $3,900   $— 
Short-term lease cost  $367,451   $— 
           
Other information:          
Operating cash outflow used for operating leases  $3,900   $— 
Weighted average discount rate   8.63%   — 
Weighted average remaining lease term   5.4 years    — 
Schedule of future minimum lease payments due under the operating lease
    
   Amount 
Calendar year:     
2025  $367,451 
2026   527,777 
2027   527,777 
2028   527,777 
   Thereafter   703,702 
      Total undiscounted future minimum lease payments   2,654,484 
Less: Impact of discounting   (562,429)
Total present value of MLA obligation   2,092,057 
      Current portion   (367,451)
MLA, less current portion  $1,724,604