XML 47 R33.htm IDEA: XBRL DOCUMENT v3.25.4
Business Combinations (Tables)
 12 Months Ended
Dec. 31, 2025
Business Combinations [Abstract]  
Schedule of Preliminary Purchase Price Allocation to Total Assets Acquired and Liabilities

The table below represents the preliminary purchase price allocation to total assets acquired and liabilities assumed and the associated estimated useful lives as of the acquisition date.

 

   Purchase
price
allocation		   Measurement
Period
Adjustment		   Purchase
price
allocation		 
Cash  $349,529    -   $349,529 
Intangible assets   716    -    716 
Goodwill   2,799,523    (841,676)   1,957,847 
Other current liabilities   (233,096)   -    (233,096)
Net assets acquired  $2,916,672    (841,676)  $2,074,996 

The table below represents the preliminary purchase price allocation to total assets acquired and liabilities assumed and the associated estimated useful lives as of the acquisition date.

 

   Preliminary
Purchase
Price
Allocation		 
Other assets  $31,325 
Intangible assets  1,474,241 
Goodwill   3,250,864 
Other current liabilities   (29,243)
Net assets acquired  $4,727,187 
Schedule of Allocation of Acquired Identifiable Intangible Assets The determination of the useful lives is based upon various industry studies, historical acquisition experience, economic factors, and future forecasted cash flows of the Company following the acquisition of Prevu.
   Estimated
Useful Life
(in years)		   Gross
Value		   Amortization   Net Book
Value		 
Definite Lived Intangible Assets:                
Developed technology   10   $842,423   $9,232   $833,191 
Trademarks and trade names   10    631,818    6,924    624,894 
Balance, December 31, 2025       $1,474,241   $16,156   $1,458,085 
Schedule of Estimate Amortization Expense

We estimate amortization expense for the next five years and beyond will be as follows:

 

Years Ending December 31:  Amount 
2026  $147,424 
2027   147,424 
2028   147,424 
2029   147,424 
2030   147,424 
Thereafter   720,965 
Total  $1,458,085 
Schedule of Pro Forma Financial Information The unaudited pro forma financial information does not reflect potential cost savings, operating synergies, or integration costs that may result from the acquisitions.
    Year ended December 31,  
    2025     2024  
    (unaudited)     (unaudited)  
Revenue            
As reported   $ 4,518,498     $ 948,420  
Pro forma     5,955,849       5,879,751  
Net Income                
As reported   $ (17,590,392 )   $ (26,022,349 )
Pro forma     (17,741,065 )     (26,998,808 )