XML 154 R34.htm IDEA: XBRL DOCUMENT
v3.25.4

Business Acquisition (Tables) | 9 Months Ended | 12 Months Ended
--- | --- | ---
Sep. 30, 2025 | Dec. 31, 2024
Business Acquisition [Abstract] |  |
Schedule of Purchase Price to the Assets Acquired | The following table summarizes the preliminary allocation of the purchase price to the assets acquired as of the acquisition date. These values are provisional and subject to adjustment during the measurement period (up to one year from the acquisition date) as additional information becomes available:
Closing Cash Consideration |  | $ | 1,850,000 |
Closing Equity Consideration |  |  | 92,500 |
Total Consideration |  |  | 1,942,500 |
Inventory |  |  | 40,000 |
Buildings |  |  | 487,819 |
Land |  |  | 148,500 |
Furniture, Fixtures & Equipment |  |  | 200,000 |
Goodwill |  |  | 1,066,181 |
Total Consideration |  | $ | 1,942,500 |
| Due to the timing of the acquisition, the Company’s purchase accounting related to the valuation of the inventory, fixed assets, intangible assets, goodwill and liabilities assumed is not yet complete and subject to revision.
Consideration: |  |  |
Cash paid prior to the time of closing |  | $ | 1,390,000 |
Consideration paid in Common Stock |  |  | 400,000 |
Acquisition costs included in general and administrative |  |  | 39,535 |
Recognized amounts of identifiable assets acquired |  |  |  |
Inventory |  |  | 74,405 |
Building |  |  | 445,786 |
Land |  |  | 144,214 |
Furniture, fixtures & equipment |  |  | 64,058 |
Trademark (5-year life) |  |  | 264,500 |
Non-compete agreement (2-year life) |  |  | 44,000 |
Client list (5-year life) |  |  | 220,000 |
Total identifiable net assets assumed |  |  | 1,256,963 |
Goodwill |  |  | 533,037 |
Total |  | $ | 1,790,000 |
Schedule of Unaudited Pro Forma Consolidated Results of Revenue and Net loss |  | The unaudited pro forma consolidated results of revenue and net loss, assuming the acquisitions had occurred on January 1, 2023, is as follows:
|  | Year Ended |
|  | December 31, 2023 |
Revenue |  | $ | 18,438,565 |
Net loss |  | $ | (14,840,964 | )

X
- Definition Tabular disclosure of pro forma revenue and earnings for business combination or aggregate of series of individually immaterial business combinations. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-8 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 49 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479303/805-10-55-49 Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-3 Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(2) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(3) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of asset acquired and liability assumed in business combination and recognized at acquisition date. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration