XML 65 R56.htm IDEA: XBRL DOCUMENT v3.24.3
SCHEDULE OF CONSIDERATION TRANSFERRED TO THE ASSETS ACQUIRED AND LIABILITIES ASSUMED (Details) - USD ($)
Jul. 03, 2024
Sep. 30, 2024
Dec. 31, 2023
Asset Acquisition [Line Items]      
Estimated Goodwill   $ 3,354,000
Semi Cab Inc [Member]      
Asset Acquisition [Line Items]      
Cash and Cash Equivalents $ 17,000    
Accounts receivable 193,000    
Prepaid expenses and other current assets 13,000    
Property and equipment, net 3,000    
Other Non-Current Operating Assets, Net 14,000    
Customer Relationships (9 year estimated useful life) 747,000    
Trade Name (9 year estimated useful life) 272,000    
Developed Technology (6 year estimated useful life) 381,000    
Accounts payable and accrued expenses (2,680,000)    
Loans payable Merchant Cash Advances (MCA) (631,000)    
Note payable (50,000)    
Notes payable Related Parties (650,000)    
Net assets acquired (2,371,000)    
Estimated Goodwill 3,354,000    
Semi Cab Inc [Member]      
Asset Acquisition [Line Items]      
Equity consideration 494,000    
Fair value of non-controlling interest 74,000    
Total Equity Consideration 568,000    
Debt Extinguishment 415,000    
Total consideration $ 983,000