XML 13 R2.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2020
Dec. 31, 2019
Current assets:    
Cash $ 1,194,363 $ 218,132
Accounts receivable - net 879,502 978,408
Inventories 890,556 880,660
Prepaid expenses 395,918 784,650
Total current assets 3,360,339 2,861,850
Property and equipment:    
Equipment 3,708,689 2,899,611
Leasehold improvements 2,319,445 1,187,100
Construction and equipment in progress 510,225 374,525
Total 6,538,359 4,461,236
Less accumulated depreciation and amortization 1,989,209 1,689,520
Net property and equipment 4,549,150 2,771,716
Deferred tax asset 3,104,904 3,900,221
Deferred contract costs 834,018 817,763
Goodwill 278,466 278,466
Operating lease right of use assets 6,088,101 4,242,416
Other assets including long-term portion of notes receivable - net 201,962 4,232,655
Total assets 18,416,940 19,105,087
Current liabilities:    
Current portion of long-term notes payable to bank 0 871,429
Accounts payable and accrued expenses 878,099 731,059
Current portion of operating lease liability 412,005 333,763
Total current liabilities 1,290,104 1,936,251
Long-term obligations:    
Term loans payable to bank (net of current portion) 0 2,999,275
Term loan payable to Corbel 7,468,709 0
Warrant value 29,037 0
Convertible notes payable 574,479 1,501,282
Operating lease liabilities 5,863,615 4,016,728
Deferred contract income 834,018 817,763
Total long-term liabilities 14,769,858 9,335,048
Stockholders' equity:    
Common stock - no par value (40,000,000 shares authorized, 22,215,512 issued and outstanding as of December 31, 2019 and December 31, 2020) 24,763,447 24,858,311
Accumulated deficit (22,406,469) (17,024,523)
Total stockholders' equity 2,356,978 7,833,788
Total liabilities and stockholders' equity $ 18,416,940 $ 19,105,087