XML 27 R2.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED BALANCE SHEETS - USD ($)
Dec. 31, 2025
Dec. 31, 2024
Current assets    
Cash $ 318,535 $ 1,188,185
Accounts receivable, net 22,070,954 15,934,490
Prepaid and other current assets 203,876 89,901
Total current assets 22,593,365 17,212,576
Property and equipment, net 2,953 21,198
Land 540,000 540,000
Goodwill 5,666,608 5,666,608
Right of use – assets, net 214,858 406,950
Due from related party 4,979 4,979
Other assets 64,182 73,368
Total assets 29,086,945 23,925,679
Current liabilities    
Accounts payable and accrued expense 1,760,765 1,379,760
Accrued expenses - related parties 4,645,826 4,553,057
Accrued interest 707,574 429,200
Right of use – operating lease liabilities 178,524 223,330
Notes payable – current portion 125,774 312,180
Notes payable related parties 1,085,703 0
Line of credit 17,209,908 8,645,991
Convertible notes payable, net of debt discounts of $131,705 and $0, respectively 118,295 105,000
Net liabilities of discontinued operations 0 238,285
Total current liabilities 25,832,369 15,886,803
Other liabilities    
Notes payable 138,773 251,725
Operating lease liability – long term 42,976 185,877
Total liabilities 26,014,118 16,324,405
Mezzanine equity    
Total Mezzanine Equity 5,542,488 4,916,105
Stockholders' (deficit)/equity    
Common Stock; 300,000,000 shares authorized, $0.001 par value; 13,701,698 and 5,100,971 shares issued and outstanding at December 31, 2025 and 2024, respectively 13,702 5,101
Additional paid-in capital 72,021,848 22,721,549
Unearned stock-based compensation (579,215) 0
Accumulated deficit (79,490,980) (72,949,085)
Total stockholders' (deficit)/equity (2,469,661) 2,685,169
Total liabilities, mezzanine equity and stockholders' (deficit)/equity 29,086,945 23,925,679
Redeemable Series N Senior Convertible Preferred Stock [Member]    
Mezzanine equity    
Preferred Stock Value 3,802,010 3,339,317
Redeemable Series X Senior Convertible Preferred Stock [Member]    
Mezzanine equity    
Preferred Stock Value 1,740,478 1,576,788
Series B Preferred Stock [Member]    
Stockholders' (deficit)/equity    
Preferred Stock Value 0 5,119,468
Series C Preferred Stock [Member]    
Stockholders' (deficit)/equity    
Preferred Stock Value 0 296
Series E Preferred Stock [Member]    
Stockholders' (deficit)/equity    
Preferred Stock Value 0 701,500
Series F-1 Preferred Stock [Member]    
Stockholders' (deficit)/equity    
Preferred Stock Value 15,500 15,500
Series I Preferred Stock [Member]    
Stockholders' (deficit)/equity    
Preferred Stock Value 0 41,876,368
Series L Preferred Stock [Member]    
Stockholders' (deficit)/equity    
Preferred Stock Value 1,277,972 1,277,972
Series Y Senior Convertible Preferred Stock [Member]    
Stockholders' (deficit)/equity    
Preferred Stock Value $ 4,271,512 $ 3,916,500