XML 66 R55.htm IDEA: XBRL DOCUMENT v3.25.3
NOTE 14 - SEGMENT - Operating Activities by Industrial and Geographic Segment (Details) (Details) - USD ($)
 3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Segment Reporting Information [Line Items]          
Revenues $ 102,867,553 $ 54,249,614 $ 232,683,605 $ 184,346,412  
Cost of revenue 100,126,838 52,229,695 226,136,445 178,737,687  
Gross profit 2,740,715 2,019,919 6,547,160 5,608,725  
Operating expenses 3,299,798 2,076,472 8,366,698 6,144,677  
Operating income (loss) (559,083) (56,553) (1,819,538) (535,952)  
Other income (expense) (1,694,867) (646,846) (3,815,516) (2,646,275)  
Income tax expense (71,919) (69,605) (184,190) (134,880)  
Net income (loss) (2,325,869) (773,004) (5,819,244) (3,317,107)  
Operating expenses          
Salaries, wages and benefits 1,381,090 1,207,780 3,448,128 2,351,470  
Technology 360,197 337,042 1,052,706 879,182  
Professional fees 282,228 8,769 845,061 1,072,816  
Legal and regulatory 107,539 28,581 308,995 180,221  
Travel and events 24,282 70,268 43,887 167,757  
Public cost 8,268 118,850 93,646  
Advertising 606,627 157,787 1,243,894 659,784  
Bank services and fees 49,199 49,800 84,464 171,366  
Depreciation and amortization 161,918 35,122 450,142 104,061  
Office, facility and other 81,595 121,379 301,000 311,512  
Insurance 5,980 19,856 7,786 41,576  
Stock-based compensation 239,143 31,820 294,343 109,485  
Total operating expenses 3,299,798 2,076,472 8,366,698 6,144,677  
Bad debt expense     4,536 1,801  
Assets          
Current assets 29,837,729   29,837,729   $ 63,015,046
Non-current assets 17,048,471   17,048,471   15,992,692
Liabilities          
Current liabilities 28,742,676   28,742,676   63,821,196
Non-current liabilities 290,248   290,248   3,286,279
Telecom [Member]          
Segment Reporting Information [Line Items]          
Revenues 104,223,026   259,271,211    
Cost of revenue 101,662,238   252,782,854    
Gross profit 2,560,788   6,488,357    
Operating expenses 1,813,617   5,022,836    
Operating income (loss) 747,171   1,465,521    
Other income (expense) (10,287)   (49,625)    
Income tax expense (71,919)   (184,190)    
Net income (loss) 664,965   1,231,706    
Assets          
Current assets 29,044,630   29,044,630   75,098,705
Non-current assets 8,642,371   8,642,371   9,097,736
Liabilities          
Current liabilities 27,225,082   27,225,082   74,461,579
Non-current liabilities 256,130   256,130   274,353
Fintech [Member]          
Segment Reporting Information [Line Items]          
Revenues 14,290,694   14,290,694    
Cost of revenue 13,979,041   13,979,041    
Gross profit 311,653   311,653    
Operating expenses 234,069   234,069    
Operating income (loss) 77,584   77,584    
Other income (expense) (1,823)   (1,823)    
Income tax expense      
Net income (loss) 75,761   75,761    
Assets          
Current assets 695,187   695,187    
Non-current assets 191,646   191,646    
Liabilities          
Current liabilities 1,354,096   1,354,096    
Non-current liabilities 34,118   34,118    
Corporate Segment [Member]          
Segment Reporting Information [Line Items]          
Revenues 51,000   152,511    
Cost of revenue 24,870   24,870    
Gross profit 26,130   127,641    
Operating expenses 1,415,967   3,508,630    
Operating income (loss) (1,389,837)   (3,380,989)    
Other income (expense) (1,600,257)   (3,541,722)    
Income tax expense      
Net income (loss) (2,990,094)   (6,922,711)    
Assets          
Current assets 4,780,619   4,780,619   4,594,060
Non-current assets 21,534,191   21,534,191   19,079,518
Liabilities          
Current liabilities 4,846,205   4,846,205   6,037,337
Non-current liabilities     3,011,926
Industrial Elimination [Member]          
Segment Reporting Information [Line Items]          
Revenues (15,697,167)   (41,030,811)    
Cost of revenue (15,539,311)   (40,650,320)    
Gross profit (157,856)   (380,491)    
Operating expenses (163,855)   (398,837)    
Operating income (loss) 5,999   18,346    
Other income (expense) (82,500)   (222,346)    
Income tax expense      
Net income (loss) (76,501)   (204,000)    
Assets          
Current assets (4,682,707)   (4,682,707)   (16,677,719)
Non-current assets (13,319,737)   (13,319,737)   (12,184,562)
Liabilities          
Current liabilities (4,682,707)   (4,682,707)   (16,677,720)
Non-current liabilities    
U S A [Member]          
Segment Reporting Information [Line Items]          
Revenues 63,220,535 36,604,753 141,511,086 135,649,542  
Cost of revenue 61,782,827 35,614,356 138,464,533 132,502,666  
Gross profit 1,437,708 990,397 3,046,553 3,146,876  
Operating income (loss) (704,597) (312,878) (2,218,295) (1,115,156)  
Other income (expense) (1,601,625) (633,774) (3,582,684) (2,666,763)  
Income tax expense  
Net income (loss) (2,312,222) (946,652) (5,800,980) (3,781,919)  
Operating expenses          
Salaries, wages and benefits 575,876 653,839 1,560,112 1,293,992  
Technology 290,571 272,428 707,054 607,752  
Professional fees 272,888 61,350 818,144 1,014,621  
Legal and regulatory 104,000 6,747 295,259 142,360  
Travel and events (4,378) 39,088 56,687 98,092  
Public cost 8,268 118,850 93,646  
Advertising 606,627 157,787 1,243,894 659,784  
Bank services and fees 30,054 10,506 54,596 41,503  
Depreciation and amortization 6,683 6,682 20,046 20,261  
Office, facility and other 14,861 52,876 83,542 175,255  
Insurance 5,980 1,884 7,786 3,480  
Stock-based compensation 239,143 31,820 294,343 109,485  
Total operating expenses 2,142,305 1,303,275 5,264,849 4,262,032  
Bad debt expense     4,536 1,801  
Assets          
Current assets 10,375,189   10,375,189   19,885,086
Non-current assets 21,988,756   21,988,756   19,447,105
Liabilities          
Current liabilities 9,515,081   9,515,081   21,386,520
Non-current liabilities 34,118   34,118   3,012,066
Switzerland [Member]          
Segment Reporting Information [Line Items]          
Revenues 10,692,833 1,048,201 21,281,894 3,157,073  
Cost of revenue 10,493,611 822,312 20,621,929 2,542,555  
Gross profit 199,222 225,889 659,965 614,518  
Operating income (loss) (32,176) (31,992) (6,019) (86,908)  
Other income (expense) (6,390) (6,544) 6,942 33,544  
Income tax expense (162) (162)  
Net income (loss) (38,566) (38,698) 923 (53,526)  
Operating expenses          
Salaries, wages and benefits 98,486 92,180 294,172 170,457  
Technology 86,937 104,299 281,790 211,972  
Professional fees 9,340 3,668 26,917 114,444  
Legal and regulatory 3,539 7,242 13,736 8,987  
Travel and events 5,339 7,999 23,160  
Public cost  
Advertising  
Bank services and fees (7,448) 9,629 (43,723) 64,783  
Depreciation and amortization 34,923 28,440 69,158 83,800  
Office, facility and other 5,621 7,084 15,935 23,823  
Insurance  
Stock-based compensation  
Total operating expenses 231,398 257,881 665,984 701,426  
Bad debt expense      
Assets          
Current assets 2,286,128   2,286,128   8,055,475
Non-current assets 609,837   609,837   633,491
Liabilities          
Current liabilities 3,185,837   3,185,837   8,415,705
Non-current liabilities 169,599   169,599   169,599
United Kingdom [Member]          
Segment Reporting Information [Line Items]          
Revenues 44,651,352 17,202,173 110,921,436 48,676,228  
Cost of revenue 43,389,711 16,165,751 107,700,303 46,596,108  
Gross profit 1,261,641 1,036,422 3,221,133 2,080,120  
Operating income (loss) 171,689 288,317 386,430 666,112  
Other income (expense) (4,352) (6,528) (17,428) (13,056)  
Income tax expense (71,919) (69,443) (184,190) (134,718)  
Net income (loss) 95,419 212,346 184,812 518,338  
Operating expenses          
Salaries, wages and benefits 706,728 461,761 1,599,882 887,021  
Technology 140,277 116,855 435,862 215,998  
Professional fees  
Legal and regulatory 14,592 28,874  
Travel and events 34,928 25,841 46,505  
Public cost  
Advertising 162,906  
Bank services and fees 26,593 29,665 73,591 65,080  
Depreciation and amortization 120,312 360,938  
Office, facility and other 61,113 81,419 201,523 132,434  
Insurance 17,972 38,096  
Stock-based compensation  
Total operating expenses 1,089,951 748,105 2,834,702 1,414,008  
Bad debt expense      
Assets          
Current assets 19,365,772   19,365,772   48,182,373
Non-current assets 7,769,615   7,769,615   8,096,658
Liabilities          
Current liabilities 18,231,118   18,231,118   47,126,859
Non-current liabilities 86,531   86,531   104,614
Elimination [Member]          
Segment Reporting Information [Line Items]          
Revenues (15,697,167) (605,513) (41,030,811) (3,136,431)  
Cost of revenue (15,539,311) (372,724) (40,650,320) (2,903,642)  
Gross profit (157,856) (232,789) (380,491) (232,789)  
Operating income (loss) 6,000 18,346  
Other income (expense) (82,500) (222,346)  
Income tax expense  
Net income (loss) (76,500) (204,000)  
Operating expenses          
Salaries, wages and benefits (6,038)  
Technology (157,588) (156,540) (372,000) (156,540)  
Professional fees (56,249) (56,249)  
Legal and regulatory  
Travel and events (6,268) (20,799)  
Public cost  
Advertising  
Bank services and fees  
Depreciation and amortization    
Office, facility and other (20,000) (20,000)  
Insurance  
Stock-based compensation  
Total operating expenses (163,856) $ (232,789) (398,837) (232,789)  
Bad debt expense      
Assets          
Current assets (2,189,360)   (2,189,360)   (13,107,888)
Non-current assets (13,319,737)   (13,319,737)   (12,184,562)
Liabilities          
Current liabilities (2,189,360)   (2,189,360)   (13,107,888)
Non-current liabilities