XML 37 R26.htm IDEA: XBRL DOCUMENT v3.25.2
SCHEDULE OF DISCONTINUED OPERATION (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Discontinued Operations and Disposal Groups [Abstract]        
SALES, NET   $ 15,594,575   $ 31,488,933
COST OF SALES   9,698,119   19,538,100
GROSS PROFIT   5,896,456   11,950,833
TOTAL OPERATING EXPENSES, NET   6,378,014   13,034,137
LOSS FROM OPERATIONS   (481,558)   (1,083,304)
OTHER INCOME (EXPENSE)   (114,149)   (213,866)
NET LOSS FROM DISCONTINUED OPERATIONS (595,707) (1,297,170)
Cash and cash equivalents   964,246   964,246
Accounts receivable, net   157,335   157,335
Inventories   3,930,646   3,930,646
Prepaid expenses and vendor deposits   186,556   186,556
Other current assets   97,142   97,142
Assets held for sale   543,854   543,854
Current Assets of Discontinued Operations   5,879,779   5,879,779
Property and equipment, net of accumulated depreciation   1,984,939   1,984,939
Goodwill    
Intangible assets, net of accumulated amortization   3,718,385   3,718,385
Right of use asset - operating lease   9,974,601   9,974,601
Due from related party   5,815,241   5,815,241
Other assets   474,476   474,476
Other Assets of Discontinued Operations   27,847,421   27,847,421
Accounts payable and accrued expenses   4,350,444   4,350,444
Contract Liabilities   123,375   123,375
Current portion of loan payable   2,495,340   2,495,340
Lease liability, current   2,665,438   2,665,438
Current Liabilities of Discontinued Operations   9,634,597   9,634,597
Due from related party    
Loan payable, net of current portion   2,036,367   2,036,367
Lease liability, net of current   7,179,425   7,179,425
Other Long-term Liabilities of Discontinued Operations   $ 18,850,389   18,850,389
CASH FLOWS FROM OPERATING ACTIVITIES        
Net loss       (1,297,170)
Depreciation and amortization       724,958
Amortization of debt discount       71,293
Amortization of right-of-use asset       1,437,961
Write-down of obsolete and slow-moving inventory       1,484,648
Accounts receivable       (29,164)
Inventories       (1,253,076)
Prepaid expenses and vendor deposits       (11,586)
Other current assets       (40,300)
Due to related party       (2,062,238)
Other assets       (7,420)
Accounts payable and accrued expenses       (569,967)
Contract liabilities       (84,138)
Lease liability       (1,365,143)
NET CASH USED IN OPERATING ACTIVITIES OF DISCONTINUED OPERATIONS     (3,001,342)
CASH FLOWS FROM INVESTING ACTIVITIES        
Purchases of property and equipment       (116,978)
NET CASH USED IN INVESTING ACTIVITIES OF DISCONTINUED OPERATIONS     (116,978)
CASH FLOWS FROM FINANCING ACTIVITIES        
Proceeds from security purchase agreement       1,700,000
Principal payments on loan payable       (346,094)
Investment from parent company       1,306,080
NET CASH PROVIDED BY FINANCING ACTIVITIES OF DISCONTINUED OPERATIONS     2,659,986
NET DECREASE IN CASH FROM DISCONTINUED OPERATIONS       $ (458,334)