XML 63 R50.htm IDEA: XBRL DOCUMENT v3.26.1
SCHEDULE OF CONSIDERATION AND PREPAID BALANCES (Details) - USD ($)
 12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Agreement amount $ 27,039,356  
Amortization 4,175,869  
Prepaid expense Current 9,371,533  
Prepaid expense non-current 13,491,954
Prepaid expense $ 22,863,487  
MavDB Jan2025 [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Consideration type [1] PFW*  
Agreement amount [1] $ 2,689,656  
Term [1] 2 years  
Amortization [1] $ 1,269,193  
Prepaid expense Current [1] 1,344,828  
Prepaid expense non-current [1] 75,635  
Prepaid expense [1] $ 1,420,463  
Traffic Holdco [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Consideration type [2] Shares + MW**  
Agreement amount [2] $ 13,023,328  
Term [2] 3 years  
Amortization [2] $ 1,998,100  
Prepaid expense Current [2] 4,341,109  
Prepaid expense non-current [2] 6,684,119  
Prepaid expense [2] $ 11,025,228  
AAA Tuscaloosa [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Consideration type Shares + MW  
AAA Tuscloosa [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Agreement amount $ 4,341,104  
Term 3 years  
Amortization $ 666,032  
Prepaid expense Current 1,357,173  
Prepaid expense non-current 2,317,899  
Prepaid expense $ 3,675,072  
Grove [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Consideration type Shares + MW  
Agreement amount $ 4,970,835  
Term 3 years  
Amortization $ 190,662  
Prepaid expense Current 1,656,945  
Prepaid expense non-current 3,123,228  
Prepaid expense $ 4,780,173  
Learfield [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Consideration type Shares + MW  
Agreement amount $ 2,014,433  
Term 3 years  
Amortization $ 51,882  
Prepaid expense Current 671,478  
Prepaid expense non-current 1,291,073  
Prepaid expense $ 1,962,551  
[1] PFW = pre-funded warrants, equity-classified with no make-whole provision.
[2] Shares + MW = common stock issued plus a make-whole provision guaranteeing the counterparty a minimum aggregate share value. The make-whole creates a liability-classified share-based award under ASC 718, measured at fair value via Monte Carlo simulation. See Note 9.