Onfolio Holdings Inc. Announces Full Year 2025 Financial Results and Provides Corporate Update
Rhea-AI Summary
Onfolio Holdings (Nasdaq: ONFO) reported full year 2025 results showing revenue growth, improved margins, and strengthened liquidity. Revenue rose 36% to $10.73M and gross profit grew 41% to $6.43M. EBITDA As Defined turned positive at $151,000 and cash at year-end was $2.17M. The company secured a $300M convertible note facility (≈$6M drawn) and holds approximately $2.3M in digital assets generating ~4% staking yield.
Net loss widened to $2.54M and operating expenses increased 32%, while management paused acquisitions in 2025 and plans multiple accretive buys in 2026.
Positive
- Revenue +36% to $10.73M in 2025
- Gross profit +41% to $6.43M
- EBITDA As Defined positive at $151,000
- Year-end cash improved to $2.17M
- $300M convertible note facility secured (≈$6M drawn)
- Digital asset treasury of $2.3M with ~4% staking yield
Negative
- Net loss widened to $2.54M in 2025
- Total operating expenses increased 32% to $9.34M
- Net loss attributable to common shareholders of $(3.06M) (−$0.58/share)
- Q4 revenue compressed after deliberate advertising pullback at Proofread Anywhere
News Market Reaction – ONFOW
In the Apr 1 session, ONFOW gained 4.58%, reflecting a moderate positive market reaction.
Data tracked by StockTitan Argus on the day of publication.
Key Figures
Previous Earnings Reports
| Date | Event | Sentiment | 24h Move | Catalyst |
|---|---|---|---|---|
| Mar 26 | Earnings call notice | Neutral | -3.6% | Announcement of date and details for full-year 2025 earnings call. |
| Nov 17 | Q3 2025 results | Positive | +12.5% | Q3 2025 revenue and gross profit growth with operational updates and financing. |
| Aug 14 | Q2 2025 results | Positive | +6.3% | Q2 2025 earnings showing strong revenue and gross profit growth and lower net loss. |
| May 16 | Q1 2025 results | Negative | -12.5% | Q1 2025 update with higher revenue but widened net loss on higher expenses. |
| Apr 16 | FY 2024 results | Positive | +0.0% | Q4 and 2024 results highlighting first positive net income and strong growth. |
24h Move is the share-price change in the day after each event; other market factors may also have contributed.
Earnings and financial updates have generally produced aligned price reactions, with strong growth updates sometimes seeing positive moves but also occasional selloffs despite constructive operational progress.
Across recent earnings-related events, Onfolio has repeatedly highlighted strong revenue growth and evolving profitability. In Q1–Q3 2025, revenue grew sharply year-over-year, though net loss often widened due to non-cash expenses. The Q4 and full-year 2024 release marked the first positive net income as a public company. An earnings call notice on March 26, 2026 saw a modest decline. Today’s full-year 2025 results continue the theme of rapid top-line expansion with an improving but still loss-making profile.
Key Terms
convertible note financial
ebitda financial
btc technical
eth technical
staking rewards technical
form 10-k regulatory
AI-generated analysis. How Rhea-AI works. Not financial advice.
Conference Call to Discuss Full Year 2025 Results Scheduled for April 1, 2026 at 8:00 a.m. ET
WILMINGTON, Del., March 31, 2026 (GLOBE NEWSWIRE) -- Onfolio Holdings Inc. (Nasdaq: ONFO, ONFOW) (OTC: ONFOP) (“Onfolio” or the “Company”), an owner-operator of cash-generative online businesses, announces financial results for the full year ended December 31, 2025. The Company’s Annual Report on Form 10-K was filed with the Securities and Exchange Commission on March 31, 2026 and is available on the SEC’s website at www.sec.gov.
Recent Corporate Highlights
- Secured a
$300 million convertible note financing facility in November 2025; approximately$6 million raised to date. - Portfolio operating profit grew from approximately
$1.4M annually in 2024 to approximately$1.8 million annually by end of 2025. - EBITDA As Defined turned positive at
$151,000 , compared to ($588,000) in 2024. - Initiated digital asset treasury strategy with approximately
$2.3 million in BTC, ETH, and SOL holdings generating staking rewards.
Full Year 2025 Financial Highlights
- Revenue grew
36% to$10.73M vs.$7.86M in 2024 - Revenue from services (B2B) grew
62% to$7.39M vs.$4.66M in 2024, driven primarily by the full-year contribution of Eastern Standard (approximately$3.34M ) and DDS Rank (approximately$91 K) - Revenue from product sales (B2C) grew
5% to$3.34M vs.$3.20M in 2024 - Gross profit grew
41% to$6.43M , or60% of revenue, vs.$4.54M , or58% of revenue, in 2024 - Total operating expenses increased
32% to$9.34M vs.$7.05M in 2024, driven primarily by the full-year inclusion of Eastern Standard - Net loss was
$2.54M (including$2.37M in non-cash expenses, a$1.10M non-cash gain on change in fair value of derivative liabilities, and a$0.23M non-cash loss on change in fair value of digital assets) vs.$1.77M in 2024 - Net loss attributable to common shareholders was
$(3.06M ) or$(0.58) per share vs.$(2.12M ), or$(0.41) per share, in 2024 - Cash operating loss (excluding non-cash items) improved
38% to$0.88M vs.$1.42M in 2024 - EBITDA As Defined was positive
$151,000 vs. negative$(588,000) in 2024 - Cash at 12/31/25 was
$2.17M vs.$0.48M at 12/31/24
“2025 was a year of operational foundation-building. We grew revenue 36 percent, expanded our gross margin profile, and ended the year with a stronger cash position. Portfolio operating profit tripled from 2023 to 2025, which we believe is the most useful measure of our portfolio’s bottom-line trajectory,” commented Onfolio CEO Dominic Wells.
“We made a deliberate decision to pause acquisitions in 2025 and focus on getting our existing portfolio to a point where it could fund parent company costs. The honest assessment is that we got close, but not quite there. Q3 was our strongest quarter, with portfolio operating profit reaching approximately
“Eastern Standard, our largest business, grew revenues approximately 10 percent year over year in its first full year under our ownership, and began distributing meaningfully to the parent company in the second half. That is exactly what we acquired it to do,” continued Wells.
“We are now consolidating our five agency businesses into a unified platform, with centralized sales and marketing, shared fulfilment, and clearer accountability. We believe this structure makes our agencies more durable and positions them well for the AI-driven changes happening across the industry.”
“Heading into 2026, our priorities are clear: grow cash flow from the existing portfolio, resume accretive acquisitions, and close the gap between what the portfolio distributes and what it costs to run the parent company. When those two numbers cross, we are self-funding,” Wells continued.
“The
“Our plan is straightforward, control costs, grow portfolio cash flow, and acquire additional profitable businesses,” concluded Wells.
Recent Business and Operational Highlights
- Agency Consolidation: The Company is consolidating its five B2B agency businesses (Eastern Standard, RevenueZen, SEO Butler, Pace Generative, DDS Rank) into a unified platform with centralized sales and marketing execution.
- Path to Profitability: Published detailed roadmap outlining plan to reach self-funding through cost discipline, operational improvement, and accretive acquisitions. Full report: onfolio.com/path-to-profit
- AI-Native Operating Model: AI tools driving structural advantages across the portfolio, reducing costs, expanding small-team capacity, and converting internal tools into new revenue streams. Full report: onfolio.com/ai-strategy-report-card
- Acquisition Pipeline: Actively pursuing acquisitions with strengthened deal flow and growing seller interest in stock-based transaction structures. Full report: onfolio.com/acquisition-pipeline-update
- Digital Asset Holdings: Approximately
$2.3M in digital assets as of December 31, 2025, consisting of 5.32 BTC, 318.33 ETH (288.16 staked), and 6,786.17 SOL (all staked), generating approximately4% annualized staking yield.
For more detailed information regarding Onfolio’s financial results, please see the Company’s Form 10-K and other SEC filings at investors.onfolio.com/filings.
Conference Call
Onfolio will hold a conference call on April 1, 2026 at 8:00 a.m. Eastern time to discuss its financial results for the year ended December 31, 2025.
Date: Wednesday, April 1, 2026
Time: 8:00 a.m. Eastern time
Webcast Link: Here
Dial-In Link: Here
Toll-free dial-in number: 1-877-704-4453
International dial-in number: 1-201-389-0920
Conference ID: 13759145
Please call one of the conference telephone numbers 5-10 minutes prior to the start time, and an operator will register your name and organization. Alternatively, you can connect instantly to the event via the webcast link or dial-in link above.
About Onfolio Holdings
Onfolio Holdings Inc. (Nasdaq: ONFO, ONFOW) (OTC: ONFOP)is an owner-operator of cash-generative online businesses. The Company acquires and operates profitable online businesses across diverse verticals, including marketing, education, and e-commerce, with a focus on sustainable cash flow and long-term value creation. Visit www.onfolio.com for more information.
Forward-Looking Statements
The information posted in this release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. You can identify these statements by use of the words “may,” “will,” “should,” “plans,” “explores,” “expects,” “anticipates,” “continues,” “estimates,” “projects,” “intends,” and similar expressions. Examples of forward-looking statements include, among others, statements we make regarding expected operating results, such as revenue growth and earnings, and strategy for growth and financial results.
Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Our actual results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not rely on any of these forward-looking statements. Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include, among others, the following: general economic and business conditions, effects of continued geopolitical unrest and regional conflicts, competition, changes in technology and methods of marketing, delays in completing new customer offerings, changes in customer order patterns, changes in customer offering mix, continued success in technological advances and delivering technological innovations, delays due to issues with outsourced service providers, those events and factors described by us in Item 1A “Risk Factors” in our most recent Form 10-K; other risks to which our Company is subject; other factors beyond the Company’s control. Any forward-looking statement made by us in this press release is based only on information currently available to us and speaks only as of the date on which it is made. We undertake no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise.
Investor Contact
investors@onfolio.com
| Onfolio Holdings, Inc. | ||||||||
| Consolidated Balance Sheets | ||||||||
| December 31 | December 31 | |||||||
| 2025 | 2024 | |||||||
| Assets | ||||||||
| Current Assets: | ||||||||
| Cash | $ | 2,175,223 | $ | 476,874 | ||||
| Accounts receivable, net | 476,578 | 755,804 | ||||||
| Inventory | 44,800 | 65,876 | ||||||
| Prepaids and other current assets | 227,224 | 138,007 | ||||||
| Total Current Assets | 2,923,825 | 1,436,561 | ||||||
| Intangible assets | 1,683,798 | 3,323,211 | ||||||
| Goodwill | 4,203,145 | 4,210,557 | ||||||
| Investment in digital assets | 2,263,471 | 9,465 | ||||||
| Fixed Assets | 3,423 | 5,135 | ||||||
| Due from related party | 95,189 | 126,530 | ||||||
| Investment in unconsolidated joint ventures, cost method | 188,007 | 213,007 | ||||||
| Investment in unconsolidated joint ventures, equity method | - | 268,231 | ||||||
| Other assets | - | - | ||||||
| Total Assets | $ | 11,360,858 | $ | 9,592,697 | ||||
| Liabilities and Stockholders Equity | ||||||||
| Current Liabilities: | ||||||||
| Accounts payable and other current liabilities | $ | 1,066,702 | $ | 969,068 | ||||
| Dividends payable | 121,789 | 100,797 | ||||||
| Notes payable, current | 487,658 | 312,634 | ||||||
| Notes Payable - Related Party, current | 897,904 | 790,000 | ||||||
| Contingent consideration | 164,382 | 981,591 | ||||||
| Derivative liability | 3,463,727 | - | ||||||
| Deferred revenue | 497,113 | 589,913 | ||||||
| Total Current Liabilities | 6,699,275 | 4,194,003 | ||||||
| Notes payable | - | 450,000 | ||||||
| Notes payable - related parties | 480,141 | 1,049,000 | ||||||
| Convertible notes, net of discount | 276,273 | - | ||||||
| Due to joint ventures - long term | - | - | ||||||
| Total Liabilities | 7,455,689 | 5,243,003 | ||||||
| Commitments and Contingencies | ||||||||
| Stockholders' Equity: | ||||||||
| Preferred stock, | ||||||||
| Series A Preferred stock, | 169 | 134 | ||||||
| Common stock, | 5,864 | 5,128 | ||||||
| Additional paid-in capital | 24,524,989 | 22,316,751 | ||||||
| Accumulated other comprehensive income | 91,110 | 68,105 | ||||||
| Accumulated deficit | (22,141,797 | ) | (19,078,287 | ) | ||||
| Total Onfolio Inc. stockholders equity | 2,480,335 | 3,311,831 | ||||||
| Non-Controlling Interests | 1,424,834 | 1,037,863 | ||||||
| Total Stockholders' Equity | 3,905,169 | 4,349,694 | ||||||
| Total Liabilities and Stockholders' Equity | $ | 11,360,858 | $ | 9,592,697 | ||||
| The accompanying notes are an integral part of these consolidated financial statements | ||||||||
| Onfolio Holdings, Inc. | ||||||||||||||||
| Consolidated Statements of Operations | ||||||||||||||||
| For the Three Months Ended Dec 31, | For the Years Ended Dec 31, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Revenue, services | $ | 1,648,519 | $ | 1,833,257 | $ | 7,386,084 | $ | 4,660,069 | ||||||||
| Revenue, product sales | 379,514 | 703,547 | 3,344,134 | 3,202,008 | ||||||||||||
| Total Revenue | 2,028,033 | 2,536,804 | 10,730,218 | 7,862,077 | ||||||||||||
| Cost of revenue, services | 939,139 | 1,018,386 | 3,910,452 | 2,609,061 | ||||||||||||
| Cost of revenue, product sales | 75,293 | 158,982 | 389,568 | 708,139 | ||||||||||||
| Total cost of revenue | 1,014,432 | 1,177,368 | 4,300,020 | 3,317,200 | ||||||||||||
| Gross profit | 1,013,601 | 1,359,436 | 6,430,198 | 4,544,877 | ||||||||||||
| Operating expenses | ||||||||||||||||
| Selling, general and administrative | 1,351,274 | 1,861,661 | 7,467,169 | 5,718,243 | ||||||||||||
| Professional fees | 420,597 | 353,695 | 1,212,805 | 948,751 | ||||||||||||
| Acquisition costs | - | 142,465 | 68,625 | 264,731 | ||||||||||||
| Impairement of goodwill and intangible assets | 439,964 | 116,322 | 439,964 | 121,000 | ||||||||||||
| Total operating expenses | 2,211,835 | 2,474,143 | 9,188,563 | 7,052,725 | ||||||||||||
| Loss from operations | (1,198,234 | ) | (1,114,707 | ) | (2,758,365 | ) | (2,507,848 | ) | ||||||||
| Other income (expense) | ||||||||||||||||
| Equity method income (loss) | - | 748 | 767 | (4,812 | ) | |||||||||||
| Dividend income | 8,632 | 6,313 | 26,095 | 12,157 | ||||||||||||
| Interest income (expense), net | (217,390 | ) | (41,103 | ) | (498,409 | ) | (101,667 | ) | ||||||||
| Other income | (8,941 | ) | 3,249 | (2,093 | ) | 6,183 | ||||||||||
| Gain on change in fair value of digital assets | (226,753 | ) | - | (226,753 | ) | - | ||||||||||
| Gain on change in fair value of contingent consideration | (14,233 | ) | 368,464 | 111,813 | 368,464 | |||||||||||
| Change in fair value of derivative liability | 1,083,185 | - | 1,083,185 | - | ||||||||||||
| Impairment of investments | - | - | (293,998 | ) | - | |||||||||||
| Gain on sale of business | - | - | 453,581 | |||||||||||||
| Total other income | 624,500 | 337,671 | 200,607 | 733,906 | ||||||||||||
| Loss before income taxes | (573,734 | ) | (777,036 | ) | (2,557,758 | ) | (1,773,942 | ) | ||||||||
| Income tax (provision) benefit | - | - | 17,390 | - | ||||||||||||
| Net loss | (573,734 | ) | (777,036 | ) | (2,540,368 | ) | (1,773,942 | ) | ||||||||
| Net income (loss) attributable to noncontrolling interest | 49,769 | - | (48,291 | ) | 7,737 | |||||||||||
| Net loss attributable to Onfolio Holdings Inc. | (523,965 | ) | (777,036 | ) | (2,588,659 | ) | (1,766,205 | ) | ||||||||
| Preferred Dividends | (130,895 | ) | (54,231 | ) | (474,851 | ) | (354,228 | ) | ||||||||
| Net loss to common shareholders | $ | (654,860 | ) | $ | (831,267 | ) | $ | (3,063,510 | ) | $ | (2,120,433 | ) | ||||
| Net loss per common shareholder | ||||||||||||||||
| Basic and diluted | $ | (0.12 | ) | $ | (0.16 | ) | $ | (0.58 | ) | $ | (0.41 | ) | ||||
| Weighted average shares outstanding | ||||||||||||||||
| Basic and diluted | 5,654,788 | 5,110,195 | 5,260,327 | 5,117,941 | ||||||||||||
| The accompanying notes are an integral part of these consolidated financial statements | ||||||||||||||||
| Onfolio Holdings, Inc. | |||||||||
| Net income to Non-GAAP EBITDA | |||||||||
| For the Years Ended December 31, 2025 and 2024 | |||||||||
| 2025 | 2024 | ||||||||
| Net Income/(Loss) | $ | (2,540,368 | ) | $ | (1,773,942 | ) | |||
| Interest | 498,409 | 101,667 | |||||||
| Taxes | 17,390 | - | |||||||
| Depreciation & Amortization | 1,201,161 | 906,737 | |||||||
| EBITDA | (823,408 | ) | (765,538 | ) | |||||
| Impairment losses | 733,962 | 121,000 | |||||||
| Stock based compensation | 240,653 | 56,887 | |||||||
| EBITDA as Defined | $ | 151,207 | $ | (587,651 | ) | ||||
| Onfolio Holdings, Inc. | ||||||||
| Consolidated Statements of Cash Flows | ||||||||
| For the Years Ended December 31, 2025 and 2024 | ||||||||
| 2025 | 2024 | |||||||
| Cash Flows from Operating Activities | ||||||||
| Net loss | $ | (2,540,368 | ) | $ | (1,773,942 | ) | ||
| Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||
| Stock-based compensation expense | 240,653 | 56,887 | ||||||
| Equity method loss (income) | (767 | ) | 4,812 | |||||
| Dividends received from equity method investment | - | - | ||||||
| Depreciation expense | 1,712 | - | ||||||
| Amortization of debt discounts and debt issuance costs | 140,685 | - | ||||||
| Amortization of intangible assets | 1,199,449 | 906,737 | ||||||
| Impairment of intangible assets | 439,964 | 121,000 | ||||||
| Gain on sale of subsidiary | - | (453,581 | ) | |||||
| Impairment of investments | 293,998 | |||||||
| Change in FV of contingent consideration | (111,813 | ) | (368,464 | ) | ||||
| Change in FV of derivative | (1,083,185 | ) | - | |||||
| Change in FV of digital assets | 229,086 | - | ||||||
| Earning on digital assets | (2,333 | ) | - | |||||
| Net change in: | ||||||||
| Accounts receivable | 286,637 | (282,002 | ) | |||||
| Inventory | 21,076 | 26,761 | ||||||
| Prepaids and other current assets | (89,217 | ) | 4,891 | |||||
| Accounts payable and other current liabilities | 97,634 | 477,247 | ||||||
| Due to joint ventures | 31,341 | 24,441 | ||||||
| Deferred revenue | (92,800 | ) | 86,850 | |||||
| Due to related parties | - | - | ||||||
| Net cash used in operating activities | (938,248 | ) | (1,168,363 | ) | ||||
| Cash Flows from Investing Activities | ||||||||
| Cash paid to acquire businesses | - | (255,000 | ) | |||||
| Cash received for sale of subisiary | - | 780,000 | ||||||
| Investments in joint ventures | - | (59,000 | ) | |||||
| Cash received for sale of digital assets | 3,612 | - | ||||||
| Investment in digital assets | (2,484,371 | ) | (15,000 | ) | ||||
| Net cash used in investing activities | (2,480,759 | ) | 451,000 | |||||
| Cash Flows from Financing Activities | ||||||||
| Proceeds from sale of Series A preferred stock | 805,000 | 20,000 | ||||||
| Proceeds from sale of common stock units | 993,356 | - | ||||||
| Proceeds from exercise of stock options | - | 12,960 | ||||||
| Payments of preferred dividends | (453,859 | ) | (321,442 | ) | ||||
| Distributions to non-controlling interest holders | (61,320 | ) | (20,400 | ) | ||||
| Proceeds from notes payable | 593,371 | 881,650 | ||||||
| Payments on note payables | (955,847 | ) | (386,339 | ) | ||||
| Proceeds from convertible notes payable | 4,770,000 | - | ||||||
| Proceeds from notes payable - related parties | 60,965 | 200,000 | ||||||
| Payments on note payables - related parties | (461,919 | ) | (1,000 | ) | ||||
| Payments on contigent consideration | (195,396 | ) | (59,093 | ) | ||||
| Net cash provided by financing activities | 5,094,351 | 326,336 | ||||||
| Effect of foreign currency translation | 23,005 | (114,360 | ) | |||||
| Net Change in Cash | 1,698,349 | (505,387 | ) | |||||
| Cash, Beginning of Period | 476,874 | 982,261 | ||||||
| Cash, End of Period | 2,175,223 | 476,874 | ||||||
| Cash Paid For: | ||||||||
| Income Taxes | $ | - | $ | - | ||||
| Interest | $ | 337,730 | $ | 101,667 | ||||
| Non-cash transactions: | ||||||||
| Dividends on preferred stock | $ | 474,851 | $ | 354,228 | ||||
| Non-controlling interest issued for settlement of note payable | $ | 400,000 | $ | - | ||||
| Settlement of contingent consideration | $ | 510,000 | $ | - | ||||
| Digital assets contributed for convertible note | $ | - | $ | - | ||||
| Establishment of derivative liability on conversion feature | $ | 4,546,912 | ||||||
| Notes payable issued for asset acquisitions | $ | - | $ | 1,890,000 | ||||
| Preferred stock issued for acquisitions | $ | - | $ | 1,035,000 | ||||
| Contingent consideration issued for acquisitions | $ | - | $ | 1,349,148 | ||||
| Common stock options issued for acquisitions | $ | - | $ | 60,000 | ||||
| Non-controlling interest issued for acquisitions | $ | - | $ | 1,066,000 | ||||
| The accompanying notes are an integral part of these consolidated financial statements | ||||||||
| Onfolio Holdings, Inc. | ||||||||||||||||||||||||||||||
| Consolidated Statements of Stockholders' Equity | ||||||||||||||||||||||||||||||
| For the Years Ended December 31, 2025 and 2024 | ||||||||||||||||||||||||||||||
| Preferred Stock, | Common Stock, | Additional | Accumulated | Accumulated Other | Non | Stockholders' | ||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | Paid-In Capital | Deficit | Comprehensive Income | Controlling Interest | Equity | ||||||||||||||||||||||
| Balance, December 31, 2023 | 92,260 | 93 | 5,107,395 | 5,108 | 21,107,311 | (16,957,854 | ) | 182,465 | - | 4,337,123 | ||||||||||||||||||||
| - | - | - | - | - | - | |||||||||||||||||||||||||
| Acquisition of Business | 41,400 | 41 | - | - | 1,094,959 | - | - | 1,066,000 | 2,161,000 | |||||||||||||||||||||
| Sale of preferred stock for cash | 800 | - | - | - | 20,000 | - | - | - | 20,000 | |||||||||||||||||||||
| Stock-based compensation | - | - | - | - | 56,887 | - | - | - | 56,887 | |||||||||||||||||||||
| Partner Contributions | 24,654 | 24,654 | ||||||||||||||||||||||||||||
| Common stock issued for exercise of options | - | - | 20,000 | 20 | 12,940 | - | - | - | 12,960 | |||||||||||||||||||||
| Preferred dividends | - | - | - | - | - | (354,228 | ) | - | - | (354,228 | ) | |||||||||||||||||||
| Foreign currency translation | - | - | - | - | - | - | (114,360 | ) | (114,360 | ) | ||||||||||||||||||||
| Distribution to non-controlling interest | (20,400 | ) | (20,400 | ) | ||||||||||||||||||||||||||
| Net loss | - | - | - | - | - | (1,766,205 | ) | - | (7,737 | ) | (1,773,942 | ) | ||||||||||||||||||
| Balance, December 31, 2024 | 134,460 | 134 | 5,127,395 | 5,128 | 22,316,751 | (19,078,287 | ) | 68,105 | 1,037,863 | 4,349,694 | ||||||||||||||||||||
| - | - | - | - | - | - | |||||||||||||||||||||||||
| Sale of common stock for Cash | - | - | 735,819 | 736 | 992,620 | - | - | - | 993,356 | |||||||||||||||||||||
| Sale of preferred stock for cash | 32,200 | 32 | - | - | 804,968 | - | - | - | 805,000 | |||||||||||||||||||||
| Preferred stock and common stock options issued for payment of contingent consideration | 2,800 | 3 | - | - | 169,997 | - | - | - | 170,000 | |||||||||||||||||||||
| Stock-based compensation | - | - | - | - | 240,653 | - | - | - | 240,653 | |||||||||||||||||||||
| Payment of note payble by NCI | 400,000 | 400,000 | ||||||||||||||||||||||||||||
| Preferred dividends | - | - | - | - | - | (474,851 | ) | - | - | (474,851 | ) | |||||||||||||||||||
| Foreign currency translation | - | - | - | - | - | - | 23,005 | 23,005 | ||||||||||||||||||||||
| Distribution to non-controlling interest | (61,320 | ) | (61,320 | ) | ||||||||||||||||||||||||||
| Net loss | - | - | - | - | - | (2,588,659 | ) | - | 48,291 | (2,540,368 | ) | |||||||||||||||||||
| Balance, December 31, 2025 | 169,460 | $ | 169 | 5,863,214 | $ | 5,864 | $ | 24,524,989 | $ | (22,141,797 | ) | $ | 91,110 | $ | 1,424,834 | $ | 3,905,169 | |||||||||||||
| The accompanying notes are an integral part of these consolidated financial statements | ||||||||||||||||||||||||||||||
