Intangibles (Tables)
|
6 Months Ended |
Jun. 30, 2025 |
Goodwill and Intangible Assets Disclosure [Abstract] |
|
Schedule of Finite-Lived Intangible Assets |
Intangible assets consisted of the following as of June 30, 2025 and December 31, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2025 | | Estimated Useful Life (Years) | | Gross Carrying Amount | | Additions | | Impairment | | Accumulated Amortization | | Net Carrying Amount | Computer software | 5 years | | $ | 247,828 | | | $ | — | | | $ | — | | | $ | (243,173) | | | $ | 4,655 | | Operating licenses | Indefinite | | 9,399,004 | | | — | | | — | | | — | | | 9,399,004 | | Internally developed software | 4-5 years | | 12,129,913 | | | 1,331,223 | | | — | | | (12,873,681) | | | 587,455 | | Material contracts | Indefinite | | 62,550 | | | — | | | — | | | — | | | 62,550 | | Customer relationships | 8-14 years | | 19,993,533 | | | 1,351,372 | | | — | | | (7,620,970) | | | 13,723,935 | | Trademark | 8-15 years | | 405,532 | | | 604,578 | | | — | | | (150,650) | | | 859,460 | | Non-compete agreements | 5 years | | 100,000 | | | — | | | — | | | (45,000) | | | 55,000 | | Domain names | 10 years | | — | | | 15,990 | | | — | | | (666) | | | 15,324 | | Software license agreement | Indefinite | | — | | | 500,000 | | | — | | | — | | | 500,000 | | Trade credits | 5 years | | 1,500,000 | | | — | | | — | | | — | | | 1,500,000 | | | | | $ | 43,838,360 | | | $ | 3,803,163 | | | $ | — | | | $ | (20,934,140) | | | $ | 26,707,383 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2024 | | Estimated Useful Life (Years) | | Gross Carrying Amount | | Additions | | Impairment | | Accumulated Amortization | | Net Carrying Amount | Computer software | 5 years | | $ | 247,828 | | | $ | — | | | $ | — | | | $ | (242,059) | | | $ | 5,769 | | Operating licenses | Indefinite | | 9,399,004 | | | — | | | — | | | — | | | 9,399,004 | | Internally developed software | 4-5 years | | 10,078,087 | | | 2,051,826 | | | — | | | (11,227,960) | | | 901,953 | | Material contracts | Indefinite | | 62,550 | | | — | | | — | | | — | | | 62,550 | | Customer relationships | 8-9 years | | 28,337,524 | | | (37,400) | | | (8,306,591) | | | (6,504,390) | | | 13,489,143 | | Trademark | 8-15 years | | 427,531 | | | (21,999) | | | — | | | (100,138) | | | 305,394 | | Non-compete agreements | 5 years | | 100,000 | | | — | | | — | | | (35,000) | | | 65,000 | | Trade credits | 5 years | | 1,500,000 | | | — | | | — | | | — | | | 1,500,000 | | | | | $ | 50,152,524 | | | $ | 1,992,427 | | | $ | (8,306,591) | | | $ | (18,109,547) | | | $ | 25,728,813 | |
|
Schedule of Indefinite-Lived Intangible Assets |
Intangible assets consisted of the following as of June 30, 2025 and December 31, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2025 | | Estimated Useful Life (Years) | | Gross Carrying Amount | | Additions | | Impairment | | Accumulated Amortization | | Net Carrying Amount | Computer software | 5 years | | $ | 247,828 | | | $ | — | | | $ | — | | | $ | (243,173) | | | $ | 4,655 | | Operating licenses | Indefinite | | 9,399,004 | | | — | | | — | | | — | | | 9,399,004 | | Internally developed software | 4-5 years | | 12,129,913 | | | 1,331,223 | | | — | | | (12,873,681) | | | 587,455 | | Material contracts | Indefinite | | 62,550 | | | — | | | — | | | — | | | 62,550 | | Customer relationships | 8-14 years | | 19,993,533 | | | 1,351,372 | | | — | | | (7,620,970) | | | 13,723,935 | | Trademark | 8-15 years | | 405,532 | | | 604,578 | | | — | | | (150,650) | | | 859,460 | | Non-compete agreements | 5 years | | 100,000 | | | — | | | — | | | (45,000) | | | 55,000 | | Domain names | 10 years | | — | | | 15,990 | | | — | | | (666) | | | 15,324 | | Software license agreement | Indefinite | | — | | | 500,000 | | | — | | | — | | | 500,000 | | Trade credits | 5 years | | 1,500,000 | | | — | | | — | | | — | | | 1,500,000 | | | | | $ | 43,838,360 | | | $ | 3,803,163 | | | $ | — | | | $ | (20,934,140) | | | $ | 26,707,383 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2024 | | Estimated Useful Life (Years) | | Gross Carrying Amount | | Additions | | Impairment | | Accumulated Amortization | | Net Carrying Amount | Computer software | 5 years | | $ | 247,828 | | | $ | — | | | $ | — | | | $ | (242,059) | | | $ | 5,769 | | Operating licenses | Indefinite | | 9,399,004 | | | — | | | — | | | — | | | 9,399,004 | | Internally developed software | 4-5 years | | 10,078,087 | | | 2,051,826 | | | — | | | (11,227,960) | | | 901,953 | | Material contracts | Indefinite | | 62,550 | | | — | | | — | | | — | | | 62,550 | | Customer relationships | 8-9 years | | 28,337,524 | | | (37,400) | | | (8,306,591) | | | (6,504,390) | | | 13,489,143 | | Trademark | 8-15 years | | 427,531 | | | (21,999) | | | — | | | (100,138) | | | 305,394 | | Non-compete agreements | 5 years | | 100,000 | | | — | | | — | | | (35,000) | | | 65,000 | | Trade credits | 5 years | | 1,500,000 | | | — | | | — | | | — | | | 1,500,000 | | | | | $ | 50,152,524 | | | $ | 1,992,427 | | | $ | (8,306,591) | | | $ | (18,109,547) | | | $ | 25,728,813 | |
|
Schedule of Amortization Expense for the Next Five Years in Aggregate |
Future amortization expense at June 30, 2025 for the next five years and in the aggregate are as follows: | | | | | | | Amortization Expense | 2025, remaining | $ | 1,510,056 | | 2026 | 2,337,272 | | 2027 | 2,318,368 | | 2028 | 2,279,408 | | 2029 | 2,236,120 | | Thereafter | 4,564,605 | | Total | $ | 15,245,829 | |
|