XML 42 R29.htm IDEA: XBRL DOCUMENT v3.25.1
Commitments and Contingencies (Tables)
 12 Months Ended
Dec. 31, 2024
Commitments and Contingencies Disclosure [Abstract]  
Schedule of Loss

The loss was calculated as follows:

 

      
ROU Asset   309,826 
Cash paid to execute lease termination   212,175 
ROU Liability   (327,138)
Loss on lease termination   194,863 
Schedule of Operating Lease Assets and Liabilities

The tables below present information regarding the Company’s operating lease assets and liabilities at December 31, 2024 and 2023, respectively:

 

   December 31, 2024   December 31, 2023 
Assets          
           
Operating lease - right-of-use asset - non-current  $564,781   $387,869 
           
Liabilities          
           
Operating lease liability  $567,301   $399,413 
           
Weighted-average remaining lease term (years)   2.29    6.50 
           
Weighted-average discount rate   8%   5%
Schedule of Lease Expense

The components of lease expense were as follows:

 

   Year Ended   Year Ended 
   December 31, 2024   December 31, 2023 
         
Operating lease costs          
           
Amortization of right-of-use operating lease asset  $126,970   $43,483 
Lease liability expense in connection with obligation repayment   25,639    20,804 
Total operating lease costs  $152,609   $64,287 
           
Supplemental cash flow information related to operating leases was as follows:          
           
Operating cash outflows from operating lease (obligation payment)  $148,665   $39,490 
Right-of-use asset obtained in exchange for new operating lease liability  $664,288   $- 
Schedule of Future Minimum Payments

Future minimum lease payments for the years ended December 31:

 

Year Ended December 31,    
2025  $281,956 
2026   236,078 
2027   100,563 
Total undiscounted cash flows   618,597 
Less: amount representing interest   51,296 
Present value of operating lease liabilities   567,301 
Less: current portion of operating lease liabilities   248,069 
Long-term operating lease liabilities  $319,232