XML 11 R2.htm IDEA: XBRL DOCUMENT v3.23.1
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Mar. 31, 2023
Dec. 31, 2022
Current assets    
Cash and cash equivalents $ 1,460,162 $ 2,583,833
Accounts receivable, net of allowance of $42,000, respectively 62,841 41,373
Inventories 2,413,115 2,066,662
Prepaid expenses and other current assets 262,633 259,598
Total current assets 4,198,751 4,951,466
Right-of-use operating lease asset 4,029,769 3,866,406
Property and equipment, net 1,888,239 1,947,969
Intangible assets, net 2,925,631 2,543,898
Goodwill 18,384,974 18,384,974
Total assets 31,427,364 31,694,713
Current liabilities    
Accounts payable and accrued expenses 2,627,318 1,899,450
Interest payable 909,699 488,813
Income tax payable 290,659 204,917
Operating lease liability, current 843,431 1,433,184
Finance lease liability, current 60,008 55,777
Accrued stock payable 60,900 60,900
Accrued dividends 106,200 88,500
Warrant derivative liability 4,201 5,508
Notes payable - current 1,879,173 1,903,344
Total current liabilities 6,781,589 6,140,393
Operating lease liability, non-current 3,314,127 2,541,590
Finance lease liability, non-current 689,497 706,653
Notes payable - non-current (net of unamortized discount) 16,112,500 15,899,588
Total liabilities 26,897,713 25,288,224
Commitments and contingencies (Note 10)
Stockholders' equity    
Preferred stock, no par value; 5,000,000 shares authorized; 1,180 issued and outstanding, respectively 1,073,446 1,073,446
Common stock, $0.001 par value; 200,000,000 shares authorized; 118,664,094 shares issued and outstanding, respectively 118,664 118,664
Additional paid-in capital 98,626,157 98,598,761
Accumulated deficit (95,288,616) (93,384,382)
Total stockholders' equity 4,529,651 6,406,489
Total liabilities and stockholders' equity $ 31,427,364 $ 31,694,713