XML 11 R2.htm IDEA: XBRL DOCUMENT v3.23.3
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Sep. 30, 2023
Dec. 31, 2022
Current assets    
Cash and cash equivalents $ 251,691 $ 2,583,833
Accounts receivable, net of allowance of $42,000 and $42,000, respectively 205,178 41,373
Inventories, net 1,578,253 2,066,662
Prepaid expenses and other current assets 441,728 259,598
Total current assets 2,476,850 4,951,466
Right-of-use operating lease asset 2,957,548 3,866,406
Property and equipment, net 1,734,375 1,947,969
Intangible assets, net 1,947,887 2,543,898
Goodwill 18,384,974 18,384,974
Total assets 27,501,634 31,694,713
Current liabilities    
Accounts payable and accrued expenses 2,594,173 1,899,450
Interest payable 1,275,617 488,813
Income tax payable 290,659 204,917
Operating lease liability, current 1,245,724 1,433,184
Finance lease liability, current 50,000 55,777
Accrued stock payable 60,900 60,900
Accrued dividends 106,200 88,500
Warrant derivative liability 3,149 5,508
Accrued legal fees 114,000  
Notes payable - current 4,414,157 1,903,344
Total current liabilities 10,154,579 6,140,393
Operating lease liability, non-current 1,860,192 2,541,590
Finance lease liability, non-current 671,285 706,653
Notes payable - non-current (net of unamortized discount) 13,110,406 15,899,588
Total liabilities 25,796,462 25,288,224
Commitments and contingencies (Note 12)
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; 118,664,094 shares issued and outstanding 118,664 118,664
Additional paid-in capital 98,652,956 98,598,761
Accumulated deficit (98,139,894) (93,384,382)
Total stockholders' equity 1,705,172 6,406,489
Total liabilities and stockholders' equity $ 27,501,634 $ 31,694,713