XML 15 R2.htm IDEA: XBRL DOCUMENT v3.24.3
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Current    
Cash and cash equivalents $ 5,659,883 $ 6,432,731
Restricted cash 925,004 1,127,960
Accounts receivable:    
Trade, net of allowance of $1,450,093 and $1,456,752, respectively 5,623,999 5,817,615
Other receivables 6,073,074 6,643,960
Other current assets 569,572 701,335
Total current assets 18,851,532 20,723,601
Capitalized production costs, net 568,929 2,295,275
Employee receivable 960,668 796,085
Right-of-use asset 4,140,985 5,599,736
Goodwill 21,622,279 25,220,085
Intangible assets, net 10,808,498 11,209,664
Property, equipment and leasehold improvements, net 131,321 194,223
Other long-term assets 216,305 216,305
Total Assets 57,300,517 66,254,974
LIABILITIES    
Accounts payable 1,555,959 6,892,349
Term loan, current portion 1,045,152 980,651
Notes payable, current portion 3,900,000 3,500,000
Revolving line of credit 400,000
Accrued interest – related party 1,910,915 1,718,009
Accrued compensation – related party 2,625,000 2,625,000
Lease liability, current portion 1,839,587 2,192,213
Deferred revenue 745,489 1,451,709
Contingent consideration 436,000
Other current liabilities 10,747,662 7,694,114
Total current liabilities 24,805,764 27,454,045
Term loan, noncurrent portion 3,710,233 4,501,963
Revolving line of credit, noncurrent portion 400,000
Notes payable 2,980,000 3,380,000
Convertible notes payable 5,100,000 5,100,000
Convertible note payable at fair value 300,000 355,000
Loan from related party 3,217,873 1,107,873
Lease liability 2,844,526 4,068,642
Deferred tax liability 322,137 306,691
Warrant liability 5,000
Other noncurrent liabilities 18,915 18,915
Total Liabilities 43,699,448 46,298,129
STOCKHOLDERS’ EQUITY    
Preferred Stock, Series C, $0.001 par value, 50,000 shares authorized, 50,000 shares issued and outstanding at September 30, 2024 and December 31, 2024 1,000 1,000
Common stock, $0.015 par value, 200,000,000 shares authorized, 11,112,492 and 9,109,766 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively 166,687 136,646
Additional paid-in capital 157,688,200 153,430,403
Accumulated deficit (144,254,818) (133,611,204)
Total Stockholders’ Equity 13,601,069 19,956,845
Total Liabilities and Stockholders’ Equity $ 57,300,517 $ 66,254,974