XML 40 R27.htm IDEA: XBRL DOCUMENT v3.25.3
Description of Business and Summary of Significant Accounting Policies (Details) - USD ($)
 3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Dec. 31, 2025
Dec. 31, 2021
Description of Business and Summary of Significant Accounting Policies [Line Items]              
Cash $ 128,869   $ 128,869   $ 652,965    
Percentage of reduced selling, general, and administrative expenses 40.00%            
Percentage of gross margin excluding depreciation     18.00% 18.00%      
Cash equivalent        
Prepaid expenses 769,000   769,000   1,135,000    
Depreciation increase in net income 638,000 $ 548,000 1,858,000 $ 1,158,000      
Depreciation amount     38,717,000   $ 38,601,000    
Impairment loss      
Note payable $ 5,433,713   $ 5,433,713        
Bearing interest 10.00%   10.00%        
Additional note payable $ 527,127   $ 527,127        
Bears interest 10.00%   10.00%       3.00%
Accrued payroll expense $ 333,330   $ 333,330        
Gross revenues 7,364,072 8,075,788 22,164,899 22,036,285      
Total payment discounts and promotion 260,000 388,000 1,027,000 1,128,000      
Net revenues 7,103,749 7,687,899 21,137,689 20,908,612      
Training expenses 251,000 478,000 645,000 1,364,000      
Advertising costs expensed 618,000 1,123,000 1,771,000 5,074,000      
Research and development expenses 52,000 56,000 156,000 142,000      
Business development costs 488,000 1,307,000 1,613,000 2,476,000      
Transaction costs 0 0 0 1,506,000      
FDIC insures per depositor $ 250,000   $ 250,000        
Early payment discount percentage 2.00%   2.00%        
Accounts payable $ 2,048,000 $ 2,570,000 $ 2,048,000 $ 2,570,000      
Forecast [Member]              
Description of Business and Summary of Significant Accounting Policies [Line Items]              
Bearing interest           10.00%  
Customer Concentration Risk [Member] | Three Customers [Member] | Sales [Member]              
Description of Business and Summary of Significant Accounting Policies [Line Items]              
Concentration risk percentage     38.00%        
Customer Concentration Risk [Member] | Three Customers [Member] | Accounts Receivable [Member]              
Description of Business and Summary of Significant Accounting Policies [Line Items]              
Concentration risk percentage         37.00%    
Customer Concentration Risk [Member] | Four Customers [Member] | Sales [Member]              
Description of Business and Summary of Significant Accounting Policies [Line Items]              
Concentration risk percentage   53.00%          
Customer Concentration Risk [Member] | One Customer [Member] | Accounts Receivable [Member]              
Description of Business and Summary of Significant Accounting Policies [Line Items]              
Concentration risk percentage     17.00%        
Credit Concentration Risk [Member] | Three Customers [Member] | Sales [Member]              
Description of Business and Summary of Significant Accounting Policies [Line Items]              
Concentration risk percentage     44.00% 45.00%      
Credit Concentration Risk [Member] | Four Customers [Member] | Sales [Member]              
Description of Business and Summary of Significant Accounting Policies [Line Items]              
Concentration risk percentage 53.00%            
Product Concentration Risk [Member] | 10 Vendors [Member] | Purchase [Member]              
Description of Business and Summary of Significant Accounting Policies [Line Items]              
Concentration risk percentage 62.00% 51.00% 57.00% 54.00%      
Note Payable [Member]              
Description of Business and Summary of Significant Accounting Policies [Line Items]              
Note payable $ 7,601,661   $ 7,601,661        
Revenue and Cost Recognition and Accounts Receivable [Member]              
Description of Business and Summary of Significant Accounting Policies [Line Items]              
Net revenues 7,104,000 $ 7,688,000 21,138,000 $ 20,909,000      
Amounts Due to Related Parties [Member]              
Description of Business and Summary of Significant Accounting Policies [Line Items]              
Amounts due to related parties 19,134,580   19,134,580   $ 7,825,792    
Note payable 10,505,792   10,505,792   7,325,790    
Additional note payable 500,000   500,000   500,000    
Debt balances outstanding 11,533,000   11,533,000        
Long term loan 7,602,000   7,602,000        
Amounts Due to Related Parties [Member] | Other Current Liabilities [Member]              
Description of Business and Summary of Significant Accounting Policies [Line Items]              
Amounts due to related parties $ 19,134,580   $ 19,134,580   $ 15,427,453