XML 35 R22.htm IDEA: XBRL DOCUMENT v3.25.2
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
12 Months Ended
Dec. 31, 2024
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  
Schedule of property

 

 

 December 31,

 

 

 

2024

 

 

2023

 

Computer equipment

 

$155,329

 

 

$142,189

 

Software

 

 

167,394

 

 

 

167,394

 

Tools and equipment

 

 

244,972

 

 

 

244,972

 

Furniture

 

 

66,392

 

 

 

66,392

 

Leasehold improvements

 

 

40,100

 

 

 

40,100

 

Vehicles

 

 

305,211

 

 

 

274,156

 

Accumulated depreciation

 

 

(735,108)

 

 

(679,183)

 

 

$244,290

 

 

$256,020

 

Schedule of inventory

 

 

 December 31,

 

 

 

2024

 

 

2023

 

Finished goods

 

$1,390,946

 

 

$2,596,746

 

Reserve for obsolescence

 

 

(1,390,946)

 

 

(761,662)

 

 

$-

 

 

$1,835,084

 

Schedule of the accrued warranty and production guarantee liability

 

 

 December 31,

 

 

 

2024

 

 

2023

 

Balance, beginning of year

 

$234,840

 

 

$206,669

 

Additions

 

 

51,470

 

 

 

28,171

 

Changes in estimates

 

 

(112,582)

 

 

-

 

Balance, end of year

 

$173,728

 

 

$234,840

 

Schedule of antidilutive securities excluded from computation of earnings per share

 

 

Year Ended December 31,

 

 

 

2024

 

 

2023

 

Numerator:

 

 

 

 

 

 

Net loss available for common stockholders

 

$(28,934,045 )

 

$(7,623,290 )

Denominator:

 

 

 

 

 

 

 

 

Weighted-average shares to compute basic earnings per share

 

 

8,075,296

 

 

 

2,843

 

Weighted-average shares to compute diluted earnings per share

 

 

8,075,296

 

 

 

2,843

 

 

 

 

 

 

 

 

 

 

Loss per share:

 

 

 

 

 

 

 

 

Basic

 

$(3.58 )

 

$(2,681.62 )

Diluted

 

$(3.58 )

 

$(2,681.62 )
Schedule of potentially dilutive securities

 

 

 December 31,

 

 

 

2024

 

 

2023

 

Class A preferred

 

 

100,000

 

 

 

100,000

 

Warrants

 

 

36,026

 

 

 

31,057

 

Convertible debt

 

 

231,164,667

 

 

 

3,010

 

Settlement liability

 

 

243,636,892

 

 

 

-

 

 

 

 

474,937,585

 

 

 

134,067

 

Schedule of recurring fair value measurements

 

 

 December 31, 2024

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Derivative - settlement liability

 

$-

 

 

$-

 

 

$1,948,711

 

 

$1,948,711

 

Derivative - convertible debt

 

 

-

 

 

 

-

 

 

 

2,322,844

 

 

 

2,322,844

 

 

 

$-

 

 

$-

 

 

$4,271,555

 

 

$4,271,555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 December 31, 2023

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Derivative - settlement liability

 

$-

 

 

$-

 

 

$-

 

 

$-

 

Derivative - convertible debt

 

 

-

 

 

 

-

 

 

 

388,983

 

 

 

388,983

 

 

 

$-

 

 

$-

 

 

$388,983

 

 

$388,983

 

Schedule of nonrecurring fair value measurements

 

 

 December 31, 2024

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Goodwill

 

$-

 

 

$-

 

 

$-

 

 

$-

 

Intangible assets

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

$-

 

 

$-

 

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 December 31, 2023

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Goodwill

 

$-

 

 

$-

 

 

$2,886,794

 

 

$2,886,794

 

Intangible assets

 

 

-

 

 

 

-

 

 

 

7,199,567

 

 

 

7,199,567

 

 

 

$-

 

 

$-

 

 

$10,086,361

 

 

$10,086,361

 

Schedule of fair value measurements summary activity

 

 

Related to

Debt

 

Balance - December 31, 2022

 

$-

 

Additions

 

 

1,236,928

 

Settlement

 

 

(112,818 )

Change in fair value

 

 

(735,127 )

Balance - December 31, 2023

 

$388,983

 

 

 

Related to

 

 

Related to

 

 

 

 

 

Debt

 

 

Settlement

 

 

Total

 

Balance - December 31, 2023

 

$388,983

 

 

$-

 

 

$388,983

 

Additions

 

 

5,759,456

 

 

 

4,257,378

 

 

 

10,016,834

 

Settlement

 

 

(1,808,779 )

 

 

(956,944 )

 

 

(2,765,723 )

Change in fair value

 

 

(2,016,816 )

 

 

(1,351,723 )

 

 

(3,368,539 )

Balance –December 31, 2024

 

$2,322,844

 

 

$1,948,711

 

 

$4,271,555