XML 12 R2.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Condensed Consolidated Balance Sheets - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Current assets    
Cash and cash equivalents $ 414,225 $ 969,676
Accounts receivable, net of allowance of $41,000 and $42,000, respectively 81,455 111,863
Inventories, net 801,022 860,918
Prepaid expenses and other current assets 394,086 411,911
Total current assets 1,690,788 2,354,368
Right-of-use operating lease asset 1,866,226 1,979,833
Property and equipment, net 1,355,424 1,395,104
Intangible assets, net 1,507,465 1,637,491
Goodwill 15,880,097 15,880,097
Total assets 22,300,000 23,246,893
Current liabilities    
Accounts payable and accrued expenses 2,814,450 2,617,536
Interest payable 1,823,447 1,570,077
Income tax payable 529,748 392,765
Operating lease liability, current 849,686 846,201
Finance lease liability, current 79,259 205,400
Accrued stock payable 60,900 60,900
Accrued dividends 123,900 106,200
Warrant derivative liability 3,223 4,716
Accrued legal fees 90,000 102,000
Notes payable - current 990,067 1,092,382
Contingent Earnout Liability 469,907 367,056
Total current liabilities 7,834,587 7,365,233
Operating lease liability, non-current 1,106,199 1,218,392
Finance lease liability, non-current 610,238 501,248
Notes payable - non-current (net of unamortized discount) 13,993,311 14,013,861
Total liabilities 23,554,335 23,098,734
Commitments and contingencies (Note 12)
Stockholders’ equity (deficit)    
Preferred stock, no par value; 5,000,000 and 5,000,000 shares authorized; 1,180 and 1,180 issued and outstanding, respectively 1,073,446 1,073,446
Common stock, $0.001 par value; 200,000,000 and 200,000,000 shares authorized; 108,746,520 and 108,746,520 shares issued and outstanding, respectively 108,746 108,746
Additional paid-in capital 99,465,275 99,450,307
Accumulated deficit (101,891,802) (100,484,340)
Total stockholders’ equity (deficit) (1,244,335) 148,159
Total liabilities and stockholders’ equity (deficit) $ 22,300,000 $ 23,246,893