XML 44 R30.htm IDEA: XBRL DOCUMENT v3.25.3
Business Combination (Tables)
9 Months Ended
Sep. 30, 2025
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]  
Schedule of Business Acquisitions of Purchase Price at Fair Market Value
The summary of the purchase price and its related allocation at fair market value is as follows:
Shares issued$14,000,000 
Total Purchase Price$14,000,000 
Assets acquired
Inventory$297,630 
Operating lease right-of-use assets128,433 
Other assets69,480 
Brand name567,000 
Backlog276,000 
Customer relationships900,000 
Proprietary technology3,705,000 
Goodwill8,675,565 
Total assets acquired14,619,108 
Liabilities assumed
Accounts payable and accrued expenses264,493 
Customer deposits196,476 
Operating lease liabilities158,139 
Total liabilities assumed619,108 
Total fair value of net assets acquired$14,000,000 
Schedule of Business Acquisitions of Pro Forma Information The unaudited pro forma financial information has been presented for illustrative purposes only and is not necessarily indicative of results of operations that would have been achieved had the acquisition taken place on the date indicated, or the future consolidated results of operations of the Company.
Three months
ended
September 30, 2024
Nine months
ended
September 30, 2024
ConsolidatedConsolidated
Revenues$1,798,984 $15,273,294 
Net Loss(12,707,287)(28,920,491)
Loss per share – basic and diluted(0.17)(0.39)