XML 39 R28.htm IDEA: XBRL DOCUMENT v3.25.3
Leases (Tables)
9 Months Ended
Sep. 30, 2025
Leases  
Schedule of Lease Assets and Liabilities

The following was included in our balance sheet as of September 30, 2025:

  

   September 30, 
  2025 
Operating leases    
Assets     
ROU operating lease assets  $3,997,574 
      
Liabilities     
Current portion of operating lease  $486,269 
Operating lease, net of current portion  $3,768,871 
Total operating lease liabilities  $4,255,140 
      
Financing leases     
Assets     
Property and equipment, gross  $80,426 
 Accumulated depreciation   (38,499)
Property and equipment, net  $41,927 
      
Liabilities     
Current portion of financing lease  $17,373 
Financing lease, net of current portion  $25,901 
Total financing lease liabilities  $43,274 
Schedule of Weighted Average Remaining Lease Term and Weighted Average Discount Rate

The weighted average remaining lease term and weighted average discount rate at September 30, 2025 are as follows:

  

Weighted average remaining lease term (years) 

Sept. 30,

2025

 
Operating leases   7.25 
Financing leases   2.79 
Weighted average discount rate     
Operating leases   6.33%
Financing leases   7.39%
Schedule of Future Minimum Operating Lease Payments

The following table reconciles future minimum operating lease payments to the discounted lease liability as of September 30, 2025:

  

      
2025  $182,172 
2026   743,301 
2027   757,493 
2028   779,311 
2029   781,351 
Thereafter   1,980,929 
Total lease payments   5,224,557 
Less imputed interest   (969,417)
Total lease obligations   4,255,140 
Less current obligations   (486,269)
Long-term lease obligations  $3,768,871   
Schedule of Future Minimum Lease Payments for Finance Lease

The following table reconciles future minimum financing lease payments to the discounted lease liability as of September 30, 2025:

  

      
2025  $5,019 
2026   20,082 
2027   12,094 
2028   8,100 
2029   3,375 
Total lease payments   

48,670

 
Less imputed interest   (5,396)
Total lease obligations   43,274 
Less current obligations   (17,373)
Long-term lease obligations  $25,901