Business Combinations (Tables)
|
12 Months Ended |
Dec. 31, 2025 |
| Business Combination [Line Items] |
|
| Schedule of Assets and Liabilities Held for Disposal |
The
carrying amounts of major classes of assets and liabilities held for disposal are as follows:
Schedule
of Assets and Liabilities Held for Disposal
| | |
December 31, 2024 | |
| ASSETS | |
| | |
| Cash | |
$ | 121,876 | |
| Prepaid expenses and other current assets | |
| 1,437 | |
| Intangible assets, net | |
| 14,828,000 | |
| Goodwill | |
| 17,656,707 | |
| Total assets held for sale | |
$ | 32,608,020 | |
| LIABILITIES | |
| | |
| Accounts payable and accrued liabilities | |
$ | 4,009,743 | |
| Notes payable, net | |
| 284,778 | |
| Total liabilities held for sale | |
$ | 4,294,521 | |
The
major classes of line items constituting loss from discontinued operations are as follows:
| | |
2025 | | |
2024 | |
| | |
For the Year Ended | |
| | |
December 31, | |
| | |
2025 | | |
2024 | |
| Revenue | |
$ | - | | |
$ | - | |
| Cost of revenue | |
| - | | |
| - | |
| Selling, general and administrative expenses | |
| 1,408,305 | | |
| 1,013,003 | |
| Research and development expenses | |
| 393,470 | | |
| 484,780 | |
| Impairment loss | |
| 14,645,069 | | |
| - | |
| Depreciation and amortization | |
| - | | |
| - | |
| Interest expense | |
| 5,718 | | |
| 21,217 | |
| Loss on discontinued operations | |
$ | 16,452,562 | | |
$ | 1,519,000 | |
|
| Five Narrow Lane LP [Member] |
|
| Business Combination [Line Items] |
|
| Schedule of Allocation of Purchase Price |
The
allocation of the purchase price is as follows:
Schedule
of Allocation of Purchase Price
| | |
| | |
| Consideration given: | |
| |
| Common Stock | |
$ | 214,937 | |
| NAYA Acquisition Pre-funded Warrants | |
| 300,978 | |
| Series C-1 Preferred | |
| 17,691,000 | |
| Series C-2 Preferred | |
| 7,457,000 | |
| Convertible Debenture | |
| 3,934,146 | |
| Business acquisition cost | |
| 29,598,061 | |
| Assets and liabilities acquired: | |
| | |
| Cash | |
| 472,008 | |
| Other current assets | |
| 40,747 | |
| Tradename | |
| 257,000 | |
| In process R&D | |
| 14,571,000 | |
| Goodwill | |
| 17,656,707 | |
| AP & accrued liabilities | |
| (3,109,039 | ) |
| Debt | |
| (290,362 | ) |
| Total assets and liabilities acquired | |
$ | 29,598,061 | |
|
| NAYA Therapeutics [Member] |
|
| Business Combination [Line Items] |
|
| Schedule of Allocation of Purchase Price |
The
Company recognized a loss of $1,534,517 upon the disposition of the 80.1% ownership of NTI.
Schedule
of Allocation of Purchase Price
| | |
| | |
| Consideration received: | |
| |
| Series C-1 Preferred | |
| 2,466,810 | |
| NTI Note Receivable | |
| 4,803,175 | |
| NTI Series A Preferred | |
| 3,879,611 | |
| Business acquisition cost | |
$ | 11,149,596 | |
| | |
| | |
| Assets and liabilities divested: | |
| | |
| Cash | |
| 6,569 | |
| Other current assets | |
| 16,700 | |
| Tradename | |
| 257,000 | |
| In process R&D | |
| 14,571,000 | |
| Goodwill | |
| 3,011,638 | |
| AP & accrued liabilities | |
| (4,804,016 | ) |
| Debt | |
| (374,778 | ) |
| Net assets | |
$ | 12,684,113 | |
| | |
| | |
| Loss on disposition | |
$ | 1,534,517 | |
|