XML 43 R32.htm IDEA: XBRL DOCUMENT v3.25.2
Acquisition of SMCB (Tables)
 6 Months Ended
Jun. 30, 2025
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]  
Schedule of Business Acquisition

 Schedule of Business Acquisition

Consideration:     
Promissory note  $1,750,000 
119,742 shares of common stock   316,000 
Assumption of debt   2,008,000 
Total  $4,074,000 
      
Identifiable net assets acquired:     
Cash and cash equivalents  $593,000 
Accounts receivable, net   319,000 
Prepaid expenses and other current assets   377,000 
Property and equipment, net   11,000 
Other non-current assets   489,000 
Accounts payable and accrued expenses   (372,000)
Other current liabilities   (975,000)
Net assets acquired   442,000 
Goodwill  $3,632,000 
Schedule of Pro Forma Financial Information

       
   Six Months Ended 
   June 30, 2025   June 30, 2024 
Net revenue  $7,438,000   $6,135,000 
Operating loss from continuing operations   (4,539,000)   (8,689,000)
Net loss  $(11,313,000)  $(8,735,000)