XML 42 R30.htm IDEA: XBRL DOCUMENT v3.25.3
INTANGIBLE ASSETS, NET (Tables)
9 Months Ended
Sep. 30, 2025
INTANGIBLE ASSETS, NET  
Schedule of intangible assets, net

September 30, 

December 31, 

    

2025

    

2024

Consumer

 

  

 

  

Technology

$

409,896

$

409,896

Customer lists

13,000

13,000

Trademarks/tradenames

3,924

Assets under development (1)

 

 

3,381

 

426,820

 

426,277

Less: accumulated amortization

 

(386,700)

 

(379,980)

Sub-total

 

40,120

 

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

 

(3,349,947)

 

(2,877,855)

Sub-total

 

3,201,053

 

3,673,145

Corporate

 

  

 

  

Technology

 

512,635

 

462,548

 

512,635

 

462,548

Less: accumulated amortization

 

(159,810)

 

(84,212)

Sub-total

 

352,825

 

378,336

$

3,593,998

$

4,097,778

(2)As of September 30, 2025 and December 31, 2024, these intangible assets are under development, 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 September 30, 2025:

    

Consumer

    

Commercial

    

Corporate

    

Total

2025

 

$

2,331

 

$

157,363

 

$

27,139

 

$

186,833

2026

 

9,324

 

629,448

 

108,562

 

747,334

2027

 

9,324

 

629,448

 

108,562

 

747,334

2028

 

8,454

 

629,448

 

108,562

 

746,464

2029

 

3,669

 

539,920

 

 

543,589

Thereafter

 

7,018

 

615,426

 

 

622,444

$

40,120

$

3,201,053

$

352,825

$

3,593,998