XML 19 R3.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 5,597,014 $ 10,588,534
Cash and cash equivalent (on deposit with related party) 1,801,300
Cash and cash equivalents – restricted cash (on deposit with related party) 1,035,747
Accounts receivable, net of allowance of $100,000 1,599,725
Prepaid expense and other current assets 1,363,574 462,422
Employee retention tax credit receivable, net 114,212
Assets held for sale - current 72,925
Total current assets 11,472,961 11,238,093
Property and equipment, net 550,628
Intangible assets, net 7,718,836 1,882,781
Goodwill 4,555,208
Assets held for sale - noncurrent 2,663,229
Operating lease right-of-use assets, net 1,140,196 74,490
Other assets 602,688 13,937
Total assets 26,040,517 15,872,530
Current liabilities:    
Accounts payable 1,604,898 380,298
Accrued expenses and other current liabilities 1,031,733 509,759
Operating lease liabilities, current portion 756,590 74,490
Deferred subscription revenue 3,878,114 555,039
Liabilities held for sale - current 2,024,237
Total current liabilities 7,317,785 3,543,823
Operating lease liabilities, non-current portion 387,906
Deferred tax liability 148,898 429,045
Total liabilities 7,854,589 3,972,868
Commitments and contingencies (Note 12)
Stockholders’ equity:    
Series A Preferred Stock, $0.001 par value, 9,000,000 authorized, 4,000,000 and 0 shares outstanding as of December 31, 2025 and 2024, respectively 4,000
Common stock, $0.001 par value, 50,000,000 shares authorized, 9,878,950 shares issued and 9,085,729 and 9,236,987 shares outstanding as of December 31, 2025 and 2024, respectively 9,879 9,879
Treasury stock, 793,221 and 641,963 shares repurchased as of December 31, 2025 and 2024, respectively (1,500,385) (1,199,337)
Additional paid-in capital 44,939,747 36,399,897
Accumulated deficit (25,267,313) (23,310,777)
Total stockholders’ equity 18,185,928 11,899,662
Total liabilities and stockholders’ equity 26,040,517 15,872,530
Related Party    
Current assets:    
Accounts receivable, net of allowance of $100,000 75,601  
Due from related party 75,601
Current liabilities:    
Due to related party $ 46,450