| SCHEDULE OF COMPONENTS OF LEASE EXPENSE |
The components of lease expense, which are included
in selling, general and administrative expense and depreciation and amortization for the three months ended March 31, 2025 and 2024, are
as follows:
SCHEDULE OF COMPONENTS OF LEASE EXPENSE
| Components of lease expense: |
|
2025 |
|
|
2024 |
|
| Amortization of right-of-use assets - finance lease |
|
$ |
96,243 |
|
|
$ |
96,243 |
|
| Interest on lease liabilities - finance lease |
|
|
13,081 |
|
|
|
23,550 |
|
| Operating lease cost |
|
|
29,793 |
|
|
|
29,915 |
|
| Total lease cost |
|
$ |
139,117 |
|
|
$ |
149,708 |
|
| |
|
|
|
|
|
|
|
|
| Cash paid for amounts included in the measurement of lease liabilities: |
|
|
|
|
|
|
|
|
| Operating cash flows from finance leases |
|
$ |
100,266 |
|
|
$ |
88,665 |
|
| Operating cash flows from operating leases |
|
|
29,197 |
|
|
|
30,431 |
|
|
| SCHEDULE OF BALANCE SHEET INFORMATION RELATING TO LEASES |
SCHEDULE OF BALANCE SHEET INFORMATION RELATING TO LEASES
| Operating leases: |
|
March 31, 2025 |
|
|
December 31, 2024 |
|
| Operating lease right-of-use, assets |
|
$ |
431,746 |
|
|
$ |
463,011 |
|
| Operating lease liability, current |
|
$ |
130,342 |
|
|
$ |
127,498 |
|
| Operating lease liability, non-current |
|
$ |
308,415 |
|
|
$ |
342,098 |
|
| Total operating lease liabilities |
|
$ |
438,757 |
|
|
$ |
469,596 |
|
| Finance leases: |
|
March 31, 2025 |
|
|
December 31, 2024 |
|
| Finance lease right-of-use asset, gross |
|
$ |
1,294,168 |
|
|
$ |
1,294,168 |
|
| Accumulated amortization |
|
|
(609,539 |
) |
|
|
(513,296 |
) |
| Finance lease right-of-use asset, net |
|
$ |
684,629 |
|
|
$ |
780,872 |
|
| Finance lease liability, current portion |
|
$ |
403,584 |
|
|
$ |
395,301 |
|
| Finance lease liability, long-term |
|
|
335,899 |
|
|
|
444,448 |
|
| Total finance lease liabilities |
|
$ |
739,483 |
|
|
$ |
839,749 |
|
| Weighted-average remaining lease term: |
|
March 31, 2025 |
|
|
December 31, 2024 |
|
| Operating leases (in years) |
|
|
3.60 |
|
|
|
4.21 |
|
| Finance leases (in years) |
|
|
2.28 |
|
|
|
2.39 |
|
| Weighted-average discount rate: |
|
March 31, 2025 |
|
|
December 31, 2024 |
|
| Operating leases |
|
|
7.38 |
% |
|
|
7.41 |
% |
| Finance leases |
|
|
8.04 |
% |
|
|
8.03 |
% |
|
| SCHEDULE OF FUTURE MINIMUM LEASE PAYMENT UNDER NON-CANCELLABLE |
Future minimum lease payments under non-cancellable
lease as of March 31, 2025, are as follows:
SCHEDULE OF FUTURE MINIMUM LEASE PAYMENT UNDER NON-CANCELLABLE
| |
|
Operating Leases |
|
|
Finance Leases |
|
| Remaining for 2025 |
|
$ |
118,497 |
|
|
$ |
336,379 |
|
| 2026 |
|
|
159,282 |
|
|
|
270,395 |
|
| 2027 |
|
|
110,063 |
|
|
|
202,970 |
|
| 2028 |
|
|
40,616 |
|
|
|
— |
|
| 2029 |
|
|
42,252 |
|
|
|
— |
|
| 2030 and thereafter |
|
|
28,919 |
|
|
|
— |
|
| Total undiscounted cash flows |
|
|
499,629 |
|
|
|
809,744 |
|
| Less discounting |
|
|
(60,872 |
) |
|
|
(70,261 |
) |
| Present value of lease liabilities |
|
$ |
438,757 |
|
|
$ |
739,483 |
|
|