XML 17 R3.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2023
Dec. 31, 2022
Current assets    
Cash and cash equivalents $ 969,676 $ 2,583,833
Accounts receivable, net of allowance for credit losses of $41,000 and $42,000, respectively 111,863 41,373
Inventories 860,918 2,066,662
Prepaid expenses and other current assets 411,911 259,598
Total current assets 2,354,368 4,951,466
Right-of-use operating lease asset 1,979,833 3,866,406
Property and equipment, net 1,395,104 1,947,969
Intangible assets, net 1,637,491 2,543,898
Goodwill 15,880,097 18,384,974
Total assets 23,246,893 31,694,713
Current liabilities    
Accounts payable and accrued expenses 2,617,536 1,899,450
Interest payable 1,570,077 488,813
Income tax payable 392,765 204,917
Operating lease liability, current 846,201 1,433,184
Finance lease liability, current 205,400 55,777
Accrued stock payable 60,900 60,900
Accrued dividends 106,200 88,500
Warrant derivative liability 4,716 5,508
Accrued legal fees 102,000
Notes payable - current 1,092,382 1,903,344
Contingent Earnout Liability 367,056
Total current liabilities 7,365,233 6,140,393
Operating lease liability, non-current 1,218,392 2,541,590
Finance lease liability, non-current 501,248 706,653
Notes payable - non-current (net of unamortized discount) 14,013,861 15,899,588
Total liabilities 23,098,734 25,288,224
Commitments and contingencies (Note 17)
Stockholders’ equity    
Preferred stock, no par value; 5,000,000 shares authorized; 1,180 issued and outstanding 1,073,446 1,073,446
Common stock, $0.001 par value; 200,000,000 shares authorized; 108,746,520 and 118,664,094 shares issued and outstanding, respectively 108,746 118,664
Additional paid-in capital 99,450,307 98,598,761
Accumulated deficit (100,484,340) (93,384,382)
Total stockholders’ equity 148,159 6,406,489
Total liabilities and stockholders’ equity $ 23,246,893 $ 31,694,713