XML 60 R49.htm IDEA: XBRL DOCUMENT v3.25.1
NOTE 14 - SEGMENT - Operating Activities by Geographic Segment (Details) (Details) - USD ($)
 3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Segment Reporting Information [Line Items]      
Revenues $ 57,632,816 $ 51,414,878  
Cost of revenue 55,697,858 50,035,852  
Gross profit 1,934,958 1,379,026  
Operating expenses      
Salaries, Wages and Benefits 955,159 375,426  
Technology 425,593 221,463  
Professional Fees 309,049 503,572  
Legal and Regulatory 166,438 32,164  
Travel and Events 89,050 35,736  
Public Cost 66,559 71,930  
Advertising 218,880 184,740  
Bank Services and Fees 21,441 19,736  
Depreciation and Amortization 126,995 35,161  
Office, Facility and Other 126,302 49,962  
Insurance 903 798  
Stock-based compensation 32,815 31,065  
Total operating expenses 2,539,184 1,562,478  
Operating loss (604,226) (183,452)  
Other income (expense) (519,660) (396,764)  
Income tax expense (20,575)  
Net income (loss) (1,144,461) (580,216)  
Bad Debt Expense 0 725  
Assets      
Current assets 26,043,799   $ 63,015,046
Non-current assets 15,976,566   15,992,692
Liabilities      
Current liabilities 30,279,641   63,821,196
Non-current liabilities 185,058   3,286,279
U S A [Member]      
Segment Reporting Information [Line Items]      
Revenues 38,537,798 52,111,257  
Cost of revenue 37,688,315 50,931,826  
Gross profit 849,483 1,179,431  
Operating expenses      
Salaries, Wages and Benefits 439,393 336,283  
Technology 194,115 162,585  
Professional Fees 309,049 449,219  
Legal and Regulatory 166,438 30,579  
Travel and Events 18,505 26,262  
Public Cost 66,559 71,930  
Advertising 210,523 184,740  
Bank Services and Fees 13,485 13,655  
Depreciation and Amortization 6,682 6,897  
Office, Facility and Other 52,312 41,270  
Insurance 903 798  
Stock-based compensation 32,815 31,065  
Total operating expenses 1,510,779 1,356,008  
Operating loss (661,296) (176,577)  
Other income (expense) (464,389) (435,483)  
Income tax expense  
Net income (loss) (1,125,685) (612,060)  
Bad Debt Expense   725  
Assets      
Current assets 10,013,446   19,885,086
Non-current assets 19,534,109   19,447,105
Liabilities      
Current liabilities 14,306,932   21,386,520
Non-current liabilities 140   3,012,066
Switzerland [Member]      
Segment Reporting Information [Line Items]      
Revenues 1,349,162 1,035,919  
Cost of revenue 1,080,854 836,324  
Gross profit 268,308 199,595  
Operating expenses      
Salaries, Wages and Benefits 95,449 39,143  
Technology 94,254 58,878  
Professional Fees 54,353  
Legal and Regulatory 1,585  
Travel and Events 4,291 9,474  
Public Cost  
Advertising 8,357  
Bank Services and Fees (21,499) 6,081  
Depreciation and Amortization 28,264  
Office, Facility and Other 4,969 8,692  
Insurance  
Stock-based compensation  
Total operating expenses 185,821 206,470  
Operating loss 82,487 (6,875)  
Other income (expense) 8,602 38,719  
Income tax expense  
Net income (loss) 91,089 31,844  
Bad Debt Expense    
Assets      
Current assets 1,418,754   8,055,475
Non-current assets 647,750   633,491
Liabilities      
Current liabilities 2,266,209   8,415,705
Non-current liabilities 169,599   169,599
United Kingdom [Member]      
Segment Reporting Information [Line Items]      
Revenues 31,154,997    
Cost of revenue 30,325,933    
Gross profit 829,064    
Operating expenses      
Salaries, Wages and Benefits 426,283    
Technology 148,154    
Professional Fees    
Legal and Regulatory    
Travel and Events 67,601    
Public Cost    
Advertising    
Bank Services and Fees 29,455    
Depreciation and Amortization    
Office, Facility and Other 69,021    
Insurance    
Stock-based compensation    
Total operating expenses 740,514    
Operating loss 88,550    
Other income (expense) (6,527)    
Income tax expense (20,575)    
Net income (loss) 61,448    
Assets      
Current assets 17,379,422   48,182,373
Non-current assets 7,979,269   8,096,658
Liabilities      
Current liabilities 16,474,323   47,126,859
Non-current liabilities 15,319   104,614
Elimination [Member]      
Segment Reporting Information [Line Items]      
Revenues (13,409,141) (1,732,298)  
Cost of revenue (13,397,244) (1,732,298)  
Gross profit (11,897)  
Operating expenses      
Salaries, Wages and Benefits (5,966)  
Technology (10,930)  
Professional Fees  
Legal and Regulatory  
Travel and Events (1,347)  
Public Cost  
Advertising  
Bank Services and Fees  
Depreciation and Amortization 120,313  
Office, Facility and Other  
Insurance  
Stock-based compensation  
Total operating expenses 102,070  
Operating loss (113,967)  
Other income (expense) (57,346)  
Income tax expense  
Net income (loss) (171,313)  
Bad Debt Expense    
Assets      
Current assets (2,767,823)   (13,107,888)
Non-current assets (12,184,562)   (12,184,562)
Liabilities      
Current liabilities (2,767,823)   (13,107,888)
Non-current liabilities