XML 35 R26.htm IDEA: XBRL DOCUMENT v3.25.2
Discontinued Operations
12 Months Ended
Dec. 31, 2024
Discontinued Operations and Disposal Groups [Abstract]  
Discontinued Operations

NOTE 16 – Discontinued Operations

 

On March 20, 2024, the Company entered into the Purchase Agreement to sell AxoBio and closed on such sale on March 26, 2024, as detailed in Note 1. As of December 31, 2023, the assets and liabilities of AxoBio are classified as available for sale in the accompanying consolidated balance sheets. The assets and liabilities of AxoBio as of the closing of the AxoBio Disposition and December 31, 2023 are as follows:

 

 

March 26, 2024

 

 

December 31, 2023

 

Assets available for sale

 

 

 

 

 

Cash and cash equivalents

$

30,001

 

 

$

804,277

 

Accounts receivable, net

 

4,495,200

 

 

 

7,713,600

 

Prepaid expenses

 

219,303

 

 

 

251,086

 

Inventories

 

3,036,107

 

 

 

3,038,179

 

Property and equipment, net

 

52,556

 

 

 

63,384

 

Intangible assets, net

 

21,636,947

 

 

 

22,262,568

 

Goodwill

 

19,188,278

 

 

 

19,188,278

 

Total assets available for sale

$

48,658,392

 

 

$

53,321,372

 

 

 

 

 

 

 

Liabilities available for sale

 

 

 

 

 

Accounts payable

$

6,612,869

 

 

$

8,520,243

 

Accrued interest

 

122,673

 

 

 

134,961

 

Accrued interest, related party

 

89,448

 

 

 

98,982

 

Other accrued expenses

 

72,581

 

 

 

468,652

 

Loans payable

 

1,509,312

 

 

 

1,505,070

 

Related party loans

 

5,610,000

 

 

 

5,610,000

 

Deferred consideration payable

 

8,000,000

 

 

 

8,000,000

 

Deferred income taxes

 

5,380,830

 

 

 

5,536,923

 

Total liabilities available for sale

$

27,397,713

 

 

$

29,874,831

 

 

The significant components of discontinued operations in the accompanying consolidated statements of income are as follows:

 

 

For the Year Ended

 

 

December 31,

 

 

2024

 

 

2023

 

Revenue

$

 

 

$

4,456,816

 

Cost of sales

 

 

 

 

3,620,651

 

Gross profit

 

 

 

 

836,165

 

Operating expenses:

 

 

 

 

 

Selling and marketing

 

 

 

 

6,829,520

 

Research and development

 

89,972

 

 

 

403,616

 

General and administrative

 

470,686

 

 

 

2,525,715

 

Depreciation and amortization

 

636,449

 

 

 

1,015,894

 

Total operating expenses

 

1,197,107

 

 

 

10,774,745

 

Loss from operations

 

(1,197,107

)

 

 

(9,938,580

)

Other income (expense):

 

 

 

 

 

Other income

 

 

 

 

7

 

Amortization of debt discount

 

(4,242

)

 

 

(7,070

)

Interest expense, related party

 

(89,448

)

 

 

(164,611

)

Interest expense

 

(17,571

)

 

 

(32,221

)

Inventory write-down

 

 

 

 

(4,754,357

)

Change in fair value of earnout liabilities

 

 

 

 

13,482,292

 

Total other (expense) income

 

(111,261

)

 

 

8,524,040

 

Loss before income taxes

 

(1,308,368

)

 

 

(1,414,540

)

Income tax benefit, deferred

 

156,092

 

 

 

2,174,705

 

Discontinued operations, net

$

(1,152,276

)

 

$

760,165