v3.26.1
Goodwill and Intangible Assets
12 Months Ended
Dec. 31, 2025
Goodwill and Intangible Assets [Abstract]  
Goodwill and Intangible Assets

Note 6 — Goodwill and Intangible Assets

 

Impairment test

 

During the fiscal fourth quarters of both 2025 and 2024, we determined that triggering events occurred as a result of additional decline in operational estimates for franchises acquired, along with uncertainty for projected cash flows, and also further decreases in our stock price. Therefore, we performed quantitative impairment tests as of the first day of fiscal fourth quarters of both 2025 and 2024 for our reporting units with remaining goodwill and intangibles.

 

The fair value of each reporting unit was estimated using a weighing of the income and market valuation approaches. The income approach applied a fair value methodology to each reporting unit based on discounted cash flows. This analysis requires significant judgments, including estimation of future cash flows, which is dependent on internally developed forecasts of revenue and profitability, estimation of the long-term rate of growth for our business of 3% per year in revenues over a 10 year period, estimation of the useful life over which cash flows will occur, and determination of our carrying value of equity for the reporting unit being tested.

 

For the year ended 2025, the combined fair values for all reporting units were then reconciled to the aggregate market value of our shares of common stock on the date of testing. Based on our most recent impairment test, a total impairment charge of $6,911,770 was recorded, which included $6,181,134 for goodwill and $730,636 for intangible assets.

 

For the year ended 2024, a goodwill impairment charge of $787,438 was recorded. There was no impairment of intangibles recorded for the year ended December 31, 2024.

 

Additionally, following performance of the annual impairment test, we did not identify any events or conditions that make it more likely than not that an additional impairment may have occurred. Accordingly, no further impairment charges were recognized during the fiscal year ended December 31, 2025.

 

The gross carrying amount of goodwill as of December 31, 2025 and December 31, 2024 was $1,831,197 and $8,012,331, respectively.

Changes in the carrying amount of goodwill are as follows:

 

   2025   2024 
Balance January 1  $8,012,331   $5,702,612 
Additions   -    3,097,157 
Impairment   (6,181,134)   (787,438)
Goodwill as of December 31  $1,831,197   $8,012,331 

 

The components of purchased intangible assets were as follows:

 

    Weighted                          
    Average                          
    Remaining     December 31, 2025  
    Amortization     Gross                    
    Period
(in years)
    Carrying Amount     Accumulated
Amortization
    Impairment     Net
Amount
 
Franchise agreement   8       5,249,482       904,018       729,932       3,615,532  
Agent relationships   7       916,282       200,812       -       715,470  
Real estate listings   -       564,756       564,756       -       -  
Non-compete agreements   2       188,748       94,004       704       94,040  
Total   8     $ 6,919,268     $ 1,763,590     $ 730,636     $ 4,425,042  

 

   Weighted             
   Average             
   Remaining   December 31, 2024 
   Amortization   Gross         
   Period
(in years)
   Carrying
Amount
   Accumulated
Amortization
   Net
Amount
 
Franchise agreement  9    5,249,482    467,138    4,782,344 
Agent relationships  8    916,282    93,431    822,851 
Real estate listings  0    564,756    472,543    92,213 
Non-compete agreements  3    188,748    46,076    142,672 
Total   9   $6,919,268   $1,079,188   $5,840,080 

 

The Company recorded $685,723 and $1,006,052 of amortization of the intangible assets during the years ended December 31, 2025 and December 31, 2024, respectively. The remaining estimated annual amortization expense is expected to be as follows:

 

   Amortization 
2026  $580,300 
2027   576,935 
2028   534,930 
2029   532,708 
2030   532,708 
Thereafter   1,667,461 
Total  $4,425,042 

  

   Useful Life
Franchise agreement  10 to 11 years
Agent relationships  8 to 11 years
Real estate listings  1 year
Non-compete agreements  4 years