XML 88 R71.htm IDEA: XBRL DOCUMENT v3.25.0.1
SCHEDULE OF EARN-OUT LIABILITY (Details) - USD ($)
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Restructuring Cost and Reserve [Line Items]    
Beginning balance – January 1 $ 159,867 $ 2,709,478
Payments (190,000) (3,260,403)
Estimate & fair value adjustments 47,761 1,716,873
Payable in Common Stock (17,628) (159,867)
Reclassification to loans payable, related parties [1]   (846,214)
Ending balance 159,867
Fortman Insurance Agency LLC [Member]    
Restructuring Cost and Reserve [Line Items]    
Beginning balance – January 1 667,000
Payments (1,433,700)
Estimate & fair value adjustments 1,612,914
Payable in Common Stock
Reclassification to loans payable, related parties [1]   (846,214)
Ending balance
Southwestern Montana Insurance Center Inc [Member]    
Restructuring Cost and Reserve [Line Items]    
Beginning balance – January 1 159,867 500,001
Payments (190,000) (750,001)
Estimate & fair value adjustments 47,761 569,734
Payable in Common Stock (17,628) (159,867)
Reclassification to loans payable, related parties [1]  
Ending balance 159,867
Altruis Benefits Consultants Inc [Member]    
Restructuring Cost and Reserve [Line Items]    
Beginning balance – January 1 834,943
Payments (929,168)
Estimate & fair value adjustments 94,225
Payable in Common Stock
Reclassification to loans payable, related parties [1]  
Ending balance
JP Kush and Associates Inc [Member]    
Restructuring Cost and Reserve [Line Items]    
Beginning balance – January 1 147,534
Payments (147,534)
Estimate & fair value adjustments
Payable in Common Stock
Reclassification to loans payable, related parties [1]  
Ending balance
Barra [Member]    
Restructuring Cost and Reserve [Line Items]    
Beginning balance – January 1 560,000
Payments
Estimate & fair value adjustments (560,000)
Payable in Common Stock
Reclassification to loans payable, related parties [1]  
Ending balance
[1] As further described in the Note 16, Related Parties, the Company modified the Fortman contingent earn-out payable, entering into a fixed payment agreement, thus, the remaining open balance is reclassified to the loans payable, related parties account on the consolidated balance sheet as of December 31, 2023.