XML 21 R4.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Operations - USD ($)
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Revenue    
Total revenue $ 14,054,361 $ 13,731,826
Operating expenses    
Commission expense 4,189,599 3,732,939
Salaries and wages 7,226,810 7,503,052
General and administrative expenses 4,219,635 4,089,989
Marketing and advertising expenses 357,697 364,974
Change in estimated acquisition earn-out payables 47,761 1,716,873
Depreciation and amortization 1,786,068 2,609,191
Asset impairments 3,922,110
Goodwill Impairment 7,594,000
Total operating expenses 21,749,680 27,611,018
Loss from operations (7,695,319) (13,879,192)
Other (expense) income    
Other income, net 51,345 6,530
Recognition and change in fair value of warrant liabilities 156,000 5,503,647
Total other (expense) income (1,376,265) 3,853,924
Loss from continuing operations before tax (9,071,584) (10,025,268)
Loss from discontinued operations before tax (1,984,714)
Net loss $ (9,071,584) $ (12,009,982)
Basic loss per share    
Continuing operations $ (9.01) $ (75.74)
Discontinued operations (11.96)
Basic loss per share (9.01) (87.70)
Diluted loss per share    
Continuing operations (9.01) (75.74)
Discontinued operations (11.96)
Diluted loss per share $ (9.01) $ (87.70)
Weighted average number of shares outstanding – Basic 1,007,020 165,899
Weighted average number of shares outstanding – Diluted 1,007,020 165,899
Nonrelated Party [Member]    
Other (expense) income    
Interest (expense) $ (1,442,808) $ (1,506,186)
Related Party [Member]    
Other (expense) income    
Interest (expense) (140,802) (150,067)
Commission Income [Member]    
Revenue    
Commission income $ 14,054,361 $ 13,731,826