XML 19 R4.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Operations - USD ($)
 3 Months Ended 12 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Dec. 31, 2023
Revenue, net $ 5,389,230 $ 5,012,022 $ 21,858,864 $ 20,583,851
Cost of revenue 1,726,199 1,959,023 7,271,512 7,825,768
Total gross profit 3,663,031 3,052,999 14,587,352 12,758,083
Operating expenses:        
Royalties 225,320 329,888 706,214 709,640
Salaries, wages and benefits 1,946,816 1,841,595 9,314,415 9,681,323
Selling, general and administrative 2,725,119 1,825,201 6,669,684 11,027,332
Total operating expenses 4,897,255 3,996,684 16,690,313 21,418,295
Loss from operations (1,234,224) (943,685) (2,102,961) (8,660,212)
Other (expenses) income:        
Interest income 54,596 30,587 106,400 108,011
Interest expense (1,490,694) (384,854) (6,932,618) (1,730,908)
Gain on fair value adjustment     142,319
Loss on extinguishment of debt     (270,594)
Loss on investment (3,912) 262,035
Total other expense (1,436,098) (358,179) (6,692,458) (1,622,897)
Loss from operations before provision for income taxes (2,670,322) (1,301,864) (8,795,419) (10,283,109)
Provision for income taxes
Net loss $ (2,670,322) $ (1,301,864) $ (8,795,419) $ (10,283,109)
Net loss per common share - basic     $ (0.76) $ (857.35)
Net loss per common share - diluted     $ (0.76) $ (857.35)
Weighted average shares outstanding - basic     11,634,761 11,994
Weighted average shares outstanding - diluted     11,634,761 11,994
Common Class A [Member]        
Other (expenses) income:        
Net loss per common share - basic $ (0.09) $ (0.22)    
Net loss per common share - diluted $ (0.09) $ (0.22)    
Weighted average shares outstanding - basic 28,461,277 5,994,704    
Weighted average shares outstanding - diluted 28,461,277 5,994,704    
Common Class B [Member]        
Other (expenses) income:        
Net loss per common share - basic $ (1.56) $ (1.14)    
Net loss per common share - diluted $ (1.56) $ (1.14)    
Weighted average shares outstanding - basic 1,716,860 1,144,573    
Weighted average shares outstanding - diluted 1,716,860 1,144,573