XML 42 R30.htm IDEA: XBRL DOCUMENT v3.26.1
LEASES (Tables)
12 Months Ended
Dec. 31, 2025
Leases  
SCHEDULE OF CASH PAYMENTS FOR OPERATING LEASE

The following table summarizes expense and cash payments for operating leases during the periods noted:

 

   2025   2024 
Operating lease expense  $529,738   $14,880 
Cash paid for rents with terms less than 1 year  $124,237   $72,891 
Cash paid for operating lease liability  $97,042   $14,880 
Cash paid for security deposit  $46,875   $93,972 
Cash paid for early termination of lease  $-   $35,910 
Security deposit forfeited upon termination of lease  $-   $5,440 
SCHEDULE OF WEIGHTED AVERAGE REMAINING LEASE TERM AND DISCOUNT RATE

The following table contains the weighted average remaining lease term and discount rate for operating leases as of the end of the period:

 

    As of December 31, 2025
Remaining lease term – Panama operating lease   8.75 years 
Remaining lease term – Mendota, IL operating lease   4.75 years 
Discount rate - operating leases   7.0%
SUMMARY OF RIGHT-OF-USE ASSET AND LEASE LIABILITY

The table below presents a maturity analysis of the future minimum lease payments for operating leases as of December 31, 2025:

  

Twelve months ending December 31,  Total 
2026  $579,639 
2027   787,376 
2028   813,094 
2029   839,468 
2030   751,668 
Thereafter   1,677,458 
Total operating lease payments   5,448,703 
Less: discount on lease liability   (1,225,320)
Total operating lease liability   4,223,383 
Less: current portion of operating lease liability   (299,445)
Non-current operating lease liability  $3,923,938