v3.26.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2025
Dec. 31, 2024
Current assets    
Cash and cash equivalents $ 4,353,000 $ 2,823,000
Accounts receivable 857,000 2,636,000
Note receivable, net of allowance for credit loss reserve, $12 and $0 as of December 31, 2025 and December 31, 2024, respectively 1,988,000
Unbilled revenue 338,000 733,000
Prepaid expenses and other current assets 154,000 131,000
Inventory 37,000 39,000
 Total current assets 7,727,000 6,362,000
PROPERTY AND EQUIPMENT, NET 20,000 116,000
Right-of-use assets, net 236,000
INTANGIBLE ASSETS, NET 2,345,000 5,365,000
GOODWILL 2,926,000 3,988,000
TOTAL ASSETS 13,018,000 16,067,000
Current liabilities    
Term note, current 500,000
Accounts payable 745,000 2,971,000
Other accrued expense 530,000 660,000
Lease liabilities 108,000
Convertible note – related party, current 400,000
Convertible note, current 350,000
Total current liabilities 2,025,000 4,239,000
Non-current liabilities    
Lease liabilities 139,000
Term note 375,000
Convertible note – related party 450,000
Convertible note 650,000
Total liabilities 2,025,000 5,853,000
Stockholders’ equity (deficiency)    
Issued and outstanding: 126,080 shares (2024 - 116,030) 14,000 11,000
Additional paid-in-capital 102,059,000 96,344,000
Treasury shares (502,000) (480,000)
(Deficit) retained earnings (90,578,000) (85,673,000)
Accumulated other comprehensive loss 12,000
Total stockholders' equity 10,993,000 10,214,000
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY 13,018,000 16,067,000
Open World Ltd. [Member]    
Current assets    
Cash and cash equivalents 729,422 4,025,185
Accounts receivable 1,266,223 13,934,613
Crypto assets 922,987 8,007,056
Investments 539,328
Loans receivable 814,369
Shares and warrants receivable 585,599
Prepaids and deposits 89,143 237,457
Due from related parties 14,775 43,032
 Total current assets 4,961,846 26,247,343
Right-of-use assets, net 982,858 1,258,424
Investments 100,348 100,000
Total non-current assets 1,083,206 1,358,424
TOTAL ASSETS 6,045,052 27,605,767
Current liabilities    
Accounts payable and accrued liabilities 1,156,624 1,102,035
Deferred revenue 125,590 293,500
Lease liabilities 284,651 263,352
Total current liabilities 1,566,865,000 1,658,887,000
Non-current liabilities    
Lease liabilities 723,844 1,008,495
Total liabilities 2,290,709 2,667,382
Stockholders’ equity (deficiency)    
Issued and outstanding: 126,080 shares (2024 - 116,030) 13 1,160
Additional paid-in-capital 4,379,103 50
Treasury shares (50)
Simple agreements for future equity 2,000,000 2,000,000
(Deficit) retained earnings (2,624,773) 22,937,225
Total stockholders' equity 3,754,343 24,938,385
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY 6,045,052 27,605,767
Series A Preferred Stock [Member]    
Stockholders’ equity (deficiency)    
Convertible preferred stock
Series B Preferred Stock [Member]    
Stockholders’ equity (deficiency)    
Convertible preferred stock