v3.26.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2025
Dec. 31, 2024
Current Assets    
Cash $ 728,915 $ 424,588
Accounts Receivable 1,428,224 2,335,712
Current Portion Related Party Note Receivable (note 3) 12,289 12,289
Prepaid Expenses 388,940 414,288
Deposits 17,000 107,489
Total Current Assets 2,575,368 3,294,366
Other Non-Current Assets    
Fixed Assets, Net Depreciation (note 5) 1,160,754 1,175,547
Related Party Note Receivable (note 3) 66,361 288,459
Operating Lease (note 6) 2,642,589 3,261,415
Goodwill (note 7) 1,795,406 1,795,406
Total Non-Current Assets 5,665,110 6,520,827
Total Assets 8,240,479 9,815,194
Current Liabilities    
Accounts Payable 2,073,391 1,601,752
Accrued Payroll 314,531 730,110
Deferred Revenue (note 8) 657,327
Payroll Liability - Pension (note 9) 269,118 708,120
Deferred Liability Subsidiary (note 5) 35,700 121,500
Current Portion Operating Lease (note 6) 903,648 924,808
Current portion of notes payable (note 10) 4,066,430 2,854,977
Total Current Liabilities 7,662,818 7,598,594
Long Term Liabilities    
Long Term Portion of Notes Payable (note 10) 2,385,658 3,000,123
Operating Lease (note 6) 1,738,941 2,336,607
Total Liabilities 11,787,417 12,935,324
Stockholders’ Equity    
Common stock, $.001 par value, 89,358,478 shares issued and outstanding at December 31, 2024 and 2023 (Note 7) 210,830 159,846
Retained earnings/(deficit) (3,757,768) (3,279,976)
Total Stockholders’ Equity (3,546,938) (3,120,130)
Total Liabilities and Stockholders’ Equity 8,240,479 9,815,194
Related Party    
Current Assets    
Related Party Transactions (note 4)