XML 18 R3.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2024
Dec. 31, 2023
Current assets:    
Cash $ 12,005,048 $ 1,830,841
Restricted Cash 250,000 0
Accounts receivable 5,507,384 6,883,566
Contract assets 270,147 160,649
Due from buyer 36,214 0
Prepaid income taxes 154,793 216,909
Prepaid expenses and other current assets 667,592 404,228
Total current assets 18,891,178 9,496,193
Fixed assets, net 156,111 310,170
Noncurrent assets:    
Due from buyer, net of current portion 191,470 0
Right of use asset – operating leases 1,075,982 613,143
Investment in captive insurance entity 52,110 0
Intangible assets, net 6,793,750 8,970,864
Goodwill 10,676,834 10,716,907
Total noncurrent assets 18,946,257 20,611,084
Total assets 37,837,435 30,107,277
Current liabilities:    
Accounts payable and accrued expenses 1,140,321 784,965
Accrued payroll and payroll related expenses 3,398,300 2,925,312
Current portion of lease liability – operating leases 310,380 185,263
Due to seller 240,000  
Obligation to issue common and preferred stock 402,708 255,940
Contingent earnout 0 380,000
Derivative liability 883,000 157,600
Revolving credit facility 1,999,944 625,025
Total current liabilities 9,824,653 7,977,092
Noncurrent liabilities:    
Deferred tax liability 0 6,292
Lease liability – operating leases, net of current portion 780,756 435,204
Contingent earnout, net of current portion 0 340,000
Due to seller, net of current portion 100,000 0
Note payable – related party, net of current portion 150,000 400,000
Total noncurrent liabilities 7,830,756 9,181,496
Total liabilities 17,655,409 17,158,588
Stockholders' Equity    
Common stock, par value $0.0001; 3,000,000,000 shares authorized, 77,076,129 and 47,672,427 shares issued and outstanding as of December 31, 2024 and 2023, respectively 7,707 4,767
Additional paid in capital 74,256,138 56,926,157
Accumulated deficit (54,082,484) (43,982,900)
Total stockholders’ equity 20,182,026 12,948,689
Total liabilities and stockholders' equity 37,837,435 30,107,277
Global Technology Management Resources, Inc    
Noncurrent assets:    
Goodwill 2,102,037  
Related Party    
Current liabilities:    
Current portion of convertible promissory notes – related parties, net of discount 0 238,212
Current portion of notes payable, net of discount 250,000 0
Noncurrent liabilities:    
Notes payable, noncurrent 0 2,000,000
Related Party | Global Technology Management Resources, Inc    
Current liabilities:    
Due to seller   350,000
Nonrelated Party    
Current liabilities:    
Current portion of notes payable, net of discount 1,200,000 2,074,775
Noncurrent liabilities:    
Notes payable, noncurrent 6,800,000 6,000,000
Series A Preferred    
Stockholders' Equity    
Preferred stock, value, issued 588 588
Series C Preferred    
Stockholders' Equity    
Preferred stock, value, issued $ 77 $ 77