XML 58 R36.htm IDEA: XBRL DOCUMENT v3.25.1
INTANGIBLE ASSETS, NET (Tables)
12 Months Ended
Dec. 31, 2024
INTANGIBLE ASSETS, NET  
Schedule of intangible assets, net

Adjusted

December 31, 

December 31, 

December 31, 

    

2024

    

2023

    

Reclassification

    

2023

Consumer

 

  

 

  

 

  

 

  

Technology

$

409,896

$

371,352

$

$

371,352

Customer lists

13,000

Assets under development (2)

 

3,381

 

 

 

 

426,277

 

371,352

 

 

371,352

Less: accumulated amortization

 

(379,980)

 

(365,852)

 

 

(365,852)

Sub-total

 

46,297

 

5,500

 

 

5,500

Commercial

 

  

 

  

 

  

 

  

Trademarks/tradenames

 

2,869,000

 

2,869,000

 

 

2,869,000

Customer contracts

 

1,873,000

 

1,873,000

 

 

1,873,000

Customer relationships

 

1,809,000

 

1,809,000

 

 

1,809,000

 

6,551,000

 

6,551,000

 

 

6,551,000

Less: accumulated amortization

 

(2,877,855)

 

(2,248,405)

 

 

(2,248,405)

Sub-total

 

3,673,145

 

4,302,595

 

 

4,302,595

Corporate

 

  

 

  

 

  

 

  

Technology

 

462,548

 

 

 

Assets under development (1)(2)

 

 

 

191,075

 

191,075

 

462,548

 

 

191,075

 

191,075

Less: accumulated amortization

 

(84,212)

 

 

 

Sub-total

 

378,336

 

 

191,075

 

191,075

$

4,097,778

$

4,308,095

$

191,075

$

4,499,170

(1)The reclassification related to the initial development of our enterprise resource planning system, which was placed into service in the first quarter of Fiscal 2024.
(2)As of December 31, 2024 and December 31, 2023, these intangible assets are under development, have not yet been placed into service and are not yet amortizable.
Schedule of estimated future amortization expense

    

Consumer

    

Commercial

    

Corporate

    

Total

2025

 

8,928

 

629,448

 

94,584

 

732,960

2026

 

8,928

 

629,448

 

94,584

 

732,960

2027

 

8,928

 

629,448

 

94,584

 

732,960

2028

 

8,052

 

629,448

 

94,584

 

732,084

2029

 

3,273

 

539,923

 

 

543,196

Thereafter

 

4,807

 

615,430

 

 

620,237

$

42,916

$

3,673,145

$

378,336

$

4,094,397