XML 13 R2.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2021
Dec. 31, 2020
Current assets:    
Cash $ 1,789,270 $ 1,194,363
Accounts receivable - net 930,955 879,502
Inventories 919,168 890,556
Prepaid expenses 371,848 395,918
Total current assets 4,011,241 3,360,339
Property and equipment:    
Equipment 3,905,644 3,708,689
Leasehold improvements 2,478,385 2,319,445
Construction and equipment in progress 530,430 510,225
Gross property and equipment 6,914,459 6,538,359
Less accumulated depreciation and amortization 2,272,498 1,989,209
Net property and equipment 4,641,961 4,549,150
Deferred tax asset 3,104,904 3,104,904
Deferred contract cost 826,258 834,018
Goodwill 278,466 278,466
Operating lease right of use assets 5,667,679 6,088,101
Other assets including long-term portion of receivables - net 281,878 201,962
Total assets 18,812,387 18,416,940
Current liabilities:    
Accounts payable and accrued expenses 482,585 878,099
Current portion of operating lease liability 393,473 412,005
Total current liabilities 876,058 1,290,104
Long-term obligations:    
Term loan payable to Corbel 7,789,992 7,468,709
Warrant value 29,037 29,037
Convertible notes payable 591,167 574,479
Operating lease liabilities - net of short-term portion 5,488,876 5,863,615
Deferred contract income 826,258 834,018
Total long-term liabilities 14,725,330 14,769,858
Stockholders' equity:    
Common stock - no par value (40,000,000 shares authorized, 22,215,512 issued and outstanding as of December 31, 2020 and as of September 30, 2021) 24,784,310 24,763,447
Accumulated deficit (21,573,311) (22,406,469)
Total stockholders' equity 3,210,999 2,356,978
Total liabilities and stockholders' equity $ 18,812,387 $ 18,416,940