XML 43 R31.htm IDEA: XBRL DOCUMENT v3.25.1
LEASES (Tables)
3 Months Ended
Mar. 31, 2025
LEASES  
Schedule of right of use assets and liabilities

 

 

March 31,

2025

 

 

December 31,

2024

 

Assets:

 

 

 

 

 

 

ROU Assets

 

$421,550

 

 

$421,550

 

Accumulated Amortization

 

 

(73,898 )

 

 

(65,826 )

ROU Assets, Net

 

 

347,652

 

 

 

355,724

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Current:

 

 

 

 

 

 

 

 

Operating Lease Liabilities

 

$34,334

 

 

 

33,490

 

Non-Current

 

 

 

 

 

 

 

 

Operating Lease Liabilities

 

 

336,491

 

 

$326,248

 

 

 

 

For the Three Months Ended

March 31,

 

 

 

 

 

 

 

 

 

Expense Classification

 

2025

 

 

2024

 

Operating Lease Expenses:

 

 

 

 

 

 

 

 

Amortization of ROU Assets

 

General and Administrative

 

$8,072

 

 

$7,785

 

Accretion of Operating Lease Liabilities

 

General and Administrative

 

 

9,310

 

 

 

9,597

 

Total Operating Lease Expenses

 

 

 

$17,382

 

 

$17,382

 

Other information related to leases is as follows:

 

As of

 

 

As of

 

 

 

March 31,

 

 

December 31,

 

 

 

2025

 

 

2024

 

Weighted-Average Remaining Lease Term: Operating Leases (in Years)

 

 

3.06

 

 

 

3.02

 

 

 

 

 

 

 

 

 

 

Weighted-Average Discount Rate: Operating Leases

 

 

10.00%

 

 

10.00%
Schedule of remaining maturities of lease liabilities

Remainder of 2025

 

 

52,119

 

2026

 

 

69,492

 

2027

 

 

69,492

 

2028

 

 

45,492

 

2029

 

 

45,492

 

2029 and Thereafter

 

 

365,730

 

Total Lease Payments

 

 

647,817

 

Less Imputed Interest

 

 

(276,992 )

Present Value of Lease Liabilities

 

 

370,825