v3.25.2
CONSOLIDATED BALANCE SHEETS - USD ($)
Dec. 31, 2024
Dec. 31, 2023
Current assets    
Cash $ 326,115 $ 118,734
Accounts receivable, net of allowance for credit losses of $2,393,033 and $32,457 as of December 31, 2024 and 2023, respectively 1,716,370 $ 603,480
Due from related party $ 531,656  
Other Receivable, after Allowance for Credit Loss, Current, Related Party [Extensible Enumeration] Related party Related party
Prepaids and other current assets $ 446,826 $ 79,920
Total current assets 3,020,967 802,134
Right-of-use assets, net 379,585  
Intangible assets, net 10,995,000  
Goodwill 4,916,694  
Fixed assets, net 680,242 3,657
Total assets 19,992,488 805,791
Current liabilities    
Accounts payable and accrued liabilities 9,343,659 2,586,281
Deferred revenue 417,815 902,524
Due to related party $ 51,900 $ 338,506
Other Liability, Current, Related Party [Extensible Enumeration] Related party Related party
Operating lease liabilities $ 72,836  
Financing lease liabilities 328,833  
Factoring payable 179,007  
Encompass Purchase liability 263,918  
Notes payable, net of discount 433,983 $ 220,000
Common stock issuance obligation 69,621  
Due on share purchase   135,000
Contingent liability   600,000
Total current liabilities 19,010,320 5,105,311
Notes payable, less current portion, net of discount 593,941  
Operating lease liabilities, less current portion 269,338  
Deferred revenue, net of current portion 69,999  
Deferred tax liability 67,378  
Total liabilities 20,010,976 5,105,311
Commitments, Contingencies, and Concentration Risk (Note 11)
Stockholders' equity (deficit)    
Preferred stock, $0.0001 par value, 10,000,000 shares authorized; 6,158 and 0 shares issued and outstanding as of December 31, 2024 and 2023, respectively 1  
Common stock, $0.0001 par value; 100,000,000 shares authorized 16,297,190 and 4,639,643 shares issued and outstanding as of December 31, 2024 and 2023, respectively 1,630 464
Additional paid-in capital 67,683,754 6,027,153
Accumulated deficit (67,703,873) (10,001,858)
Non-controlling interest   (325,279)
Total stockholders' equity (deficit) (18,488) (4,299,520)
Total liabilities and stockholders' equity (deficit) 19,992,488 805,791
Related party    
Current liabilities    
Loan payable, related party, net of discount 471,651 $ 323,000
Equity Line of Credit    
Current liabilities    
Line of credit 80,000  
Exchange Note, at fair value    
Current liabilities    
Notes payable, current portion 1,499,000  
Quantum Convertible Note, related party at fair value    
Current liabilities    
Notes payable, current portion 3,248,000  
September 2024 Convertible Note, at fair value    
Current liabilities    
Notes payable, current portion 2,094,000  
Line of credit    
Current liabilities    
Line of credit $ 456,097