XML 59 R42.htm IDEA: XBRL DOCUMENT v3.25.1
BUSINESS COMBINATION (Tables)
12 Months Ended
Dec. 31, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]  
SCHEDULE OF CUSTOMER RELATIONSHIPS

Customer relationships were valued using the multi-period excess earnings method under the income approach.

 

 SCHEDULE OF CUSTOMER RELATIONSHIPS

      
Cash and cash equivalents  $3 
Accounts receivable   91 
Inventory   61 
      
Technology (included in Intangibles)   490 
Customer relationships (included in Intangibles)   160 
Trademarks and trade names (included in Intangibles)   80 
Goodwill   1,631 
Total assets  $2,516 
      
Liabilities   24 
Equity   2,492 
Total liabilities and equity  $2,516