XML 42 R30.htm IDEA: XBRL DOCUMENT v3.25.1
INTANGIBLE ASSETS, NET (Tables)
3 Months Ended
Mar. 31, 2025
INTANGIBLE ASSETS, NET  
Schedule of intangible assets, net

March 31, 

December 31, 

    

2025

    

2024

Consumer

 

  

 

  

Technology

$

409,896

$

409,896

Customer lists

13,000

13,000

Assets under development (1)

 

3,924

 

3,381

 

426,820

 

426,277

Less: accumulated amortization

 

(382,209)

 

(379,980)

Sub-total

 

44,611

 

46,297

Commercial

 

  

 

  

Trademarks/tradenames

 

2,869,000

 

2,869,000

Customer contracts

 

1,873,000

 

1,873,000

Customer relationships

 

1,809,000

 

1,809,000

 

6,551,000

 

6,551,000

Less: accumulated amortization

 

(3,035,218)

 

(2,877,855)

Sub-total

 

3,515,782

 

3,673,145

Corporate

 

  

 

  

Technology

 

462,548

 

462,548

 

462,548

 

462,548

Less: accumulated amortization

 

(107,858)

 

(84,212)

Sub-total

 

354,690

 

378,336

$

3,915,083

$

4,097,778

(1)As of March 31, 2025 and December 31, 2024, these intangible assets are under development and have not yet been placed into service and are not yet amortizable.
Schedule of estimated future amortization expense

The following table depicts the Company’s estimated future amortization expense related to intangible assets as of March 31, 2025:

    

Consumer

    

Commercial

    

Corporate

    

Total

2025

 

6,696

 

472,086

 

70,938

 

549,720

2026

 

8,928

 

629,448

 

94,584

 

732,960

2027

 

8,928

 

629,448

 

94,584

 

732,960

2028

 

8,054

 

629,448

 

94,584

 

732,086

2029

 

3,273

 

539,923

 

 

543,196

Thereafter

 

4,808

 

615,429

 

 

620,237

$

40,687

$

3,515,782

$

354,690

$

3,911,159