XML 51 R41.htm IDEA: XBRL DOCUMENT v3.25.3
Acquisition - Schedule of Assets Acquired and Liabilities Assumed (Details) - USD ($)
Sep. 30, 2025
Jan. 02, 2025
Dec. 31, 2024
Schedule of Assets Acquired and Liabilities Assumed [Abstract]      
Accounts receivable $ 3,535,343 $ 3,535,343  
Prepaid expenses and other current assets 129,233 129,233  
Property and equipment, net 738,046 738,046  
Operating lease right-of-use asset 212,452 212,452  
Intangible assets 7,910,000 7,910,000  
Other assets 998,228 998,228  
Total assets acquired 13,523,302 13,523,302  
Liabilities assumed:      
Accounts payable 46,692 46,692  
Accrued expenses and other current liabilities 370,059 370,059  
Operating lease liabilities 212,452 212,452  
Deferred revenue 3,450,000 3,450,000  
Deferred tax liability 2,056,600 2,056,600  
Total liabilities assumed 6,135,803 6,135,803  
Total identifiable net assets acquired 7,387,499 7,387,499  
Total purchase price: (includes $4,000,000 of cash, 4,000,000 shares of Series A Preferred Stock, which had a fair value of $8,200,000 and $704,000 and $352,000 of contingent consideration at the closing and September 30, 2025, respectively) 12,552,000 12,904,000  
Goodwill $ 5,164,501 $ 5,516,501 $ 2,663,229