XML 50 R38.htm IDEA: XBRL DOCUMENT v3.25.1
LEASES (Tables)
12 Months Ended
Dec. 31, 2024
Leases  
SCHEDULE OF OPERATING LEASE WEIGHTED AVERAGE REMAINING LEASE TERMS AND DISCOUNT RATES

 SCHEDULE OF OPERATING LEASE WEIGHTED AVERAGE REMAINING LEASE TERMS AND DISCOUNT RATES

   December 31,   December 31, 
   2024   2023 
Weighted average remaining lease term (in years)   2.32    3.86 
Weighted average discount rate   9.25%   8.10%
SCHEDULE OF FUTURE MINIMUM LEASE PAYMENTS UNDER OPERATING LEASES

Future minimum lease payments required under operating leases on an undiscounted cash flow basis as of December 31, 2024, were as follows:

 

   For the Years Ended, 
   December 31, 
2025  $211,980 
2026   207,944 
2027   80,460 
Total minimum lease payments   500,384 
Less: imputed interest   (52,941)
Present value of future minimum lease payments   447,443 
      
Current operating lease liabilities   178,261 
Non-current operating lease liabilities  $269,181 
SCHEDULE OF FINANCING LEASE WEIGHTED AVERAGE REMAINING LEASE TERMS AND DISCOUNT RATES

 SCHEDULE OF FINANCING LEASE WEIGHTED AVERAGE REMAINING LEASE TERMS AND DISCOUNT RATES

   December 31,   December 31, 
   2024   2023 
Weighted average remaining lease term (in years)   2.33    N/A 
Weighted average discount rate   12.08%   N/A 
SCHEDULE OF FUTURE MINIMUM LEASE PAYMENTS UNDER FINANCING LEASES

SCHEDULE OF FUTURE MINIMUM LEASE PAYMENTS UNDER FINANCING LEASES

   For the Years Ended, 
   December 31, 
2025  $39,650 
2026   39,650 
2027   16,521 
Total minimum lease payments   95,821 
Less: imputed interest   (13,077)
Present value of future minimum lease payments   82,744 
      
Current operating lease liabilities   31,353 
Non-current operating lease liabilities  $51,391