XML 61 R44.htm IDEA: XBRL DOCUMENT v3.25.0.1
SCHEDULE OF GAIN OR LOSSES RECOGNIZED FAIR VALUE (Details) - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Accounting Policies [Abstract]    
Beginning balance – January 1 $ 159,867 $ 2,709,478
Acquisitions and Settlements (3,260,403)
Fair value and estimate changes [1] 47,761 1,716,873
Earn-out payable in common shares (17,628) (159,867)
Earn-out transferred to loans payable, related parties (190,000) (846,214)
Ending balance 159,867
Less: Current portion (159,867)
Ending balance, less current portion
[1] Recorded as change in estimated acquisition earn-out payables on the consolidated statements of operations.