XML 45 R32.htm IDEA: XBRL DOCUMENT v3.25.2
Schedule of Preliminary Analysis To Assign Fair Values To All Assets Acquired And Liabilities Assumed (Details) - USD ($)
Apr. 09, 2025
May 31, 2025
Assets acquired and liabilities assumed    
Goodwill   $ 1,669,058
FSA Travel LLC [Member]    
Business Combination [Line Items]    
Cash $ 500,000  
Series O Preferred stock 500,000  
Earnout Payment 800,000  
Fair value of Initial Purchase 981,303  
Total consideration 2,781,303  
Assets acquired and liabilities assumed    
Cash and cash equivalents 471,660  
Accounts receivable 13,460  
Intangibles 960,000  
Goodwill 1,669,058  
Total assets 3,114,178  
Accounts payable 12,474  
Due to FSA Unitholders 221,481  
SBA Loan 98,920  
Total liabilities 332,875  
Total net assets $ 2,781,303