XML 153 R24.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Description of business and summary of significant accounting policies (Tables)
12 Months Ended
Dec. 31, 2023
Accounting Policies [Abstract]  
Schedule of Related Party and Non-related Party Revenue

A breakdown of the total revenue between related party and non-related party revenue is as follows:

 

   2023   2022 
Revenues  $6,773,974   $7,595,581 
Revenues - related parties   806,824    981,791 
Total Revenues  $7,580,798   $8,577,372 
Schedule of Related Party and Non-Related Party Cost of Revenue

The breakdown of cost of sales to include cost of sales for related party and non-related party as well as the related party and non-related party royalty expense is as follows:

 

   2023   2022 
Cost of revenues  $4,889,769   $5,055,947 
Cost of revenues - related parties   387,160    462,297 
Royalty expense - related parties   57,320    61,308 
Royalty expense   138,643    203,620 
Total cost of revenues  $5,472,892   $5,783,173 
Schedule of Supplemental Balance Sheet Information

Supplemental balance sheet information related to leases was as follows:

 

Operating Leases  Classification  December 31, 2023   December 31, 2022 
Right-of-use assets  Operating lease assets  $844,083   $1,133,092 
              
Current lease liabilities  Current operating lease liabilities  $259,154   $269,046 
Non-current lease liabilities  Long-term operating lease liabilities   615,915    864,057 
Total lease liabilities     $875,069   $1,133,103 
Schedule of Operating Lease Liabilities

Lease term and discount rate were as follows:

 

   December 31, 2023.   December 31, 2022 
Weighted average remaining lease term (years)   3.47    4.47 
Weighted average discount rate   6.59%   6.82%
Schedule of Lease Cost

The components of lease costs were as follows:

 

   December 31, 2023   December 31, 2022 
Operating lease cost  $109,125   $246,571 
Variable lease cost   -    - 
Total lease costs  $109,125   $246,571 
Schedule of Cash Flow Information Related to Leases

Supplemental disclosures of cash flow information related to leases were as follows:

 

   December 31, 2023   December 31, 2022 
Cash paid for operating lease liabilities  $468,138   $340,471 
Operating right of use assets obtained in exchange for operating lease liabilities  $844,083   $920,615 
Schedule of Maturities of Operating Lease Liabilities

Maturities of lease liabilities were as follows as of December 31, 2023:

 

  

Trebor Industries

Office Lease

  

BMG Office

Lease

  

Submersible Systems

Lease

   Live Blue, Inc.  

Total lease

payments

 
2024   51,064    51,956    210,600    -    313,620 
2025   -    -    216,397    -    216,397 
2026   -    -    222,886    -    222,886 
2027   -    -    229,566    -    229,566 
Thereafter   -    -    19,177         19,177 
Total   51,064    51,956    898,626    -    1,001,646 
Less: Imputed interest   (2,549)   (2,593)   (121,435)   -    (126,577)
Present value of lease liabilities  $48,515   $49,363    777,191   $-   $875,069