XML 145 R2.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Balance Sheets - USD ($)
Mar. 31, 2023
Dec. 31, 2022
Current assets:    
Cash $ 463,283 $ 785,522
Employee Retention Tax Credit Receivable 1,460,444 0
Accounts receivable - net 851,225 824,091
Inventories 1,006,689 997,868
Prepaid expenses 401,369 424,822
Total current assets 4,183,010 3,032,303
Property and equipment:    
Equipment 4,358,367 4,351,558
Leasehold improvements 3,127,880 3,116,030
Construction and equipment in progress 57,774 63,097
Constructions In Progress Gross 7,544,021 7,530,685
Less accumulated depreciation and amortization 2,912,993 2,817,477
Net property and equipment 4,631,028 4,713,208
Deferred tax asset 3,100,651 3,374,841
Deferred contract cost 943,109 934,036
Goodwill 278,466 278,466
Operating lease right of use assets 5,484,455 5,660,155
Other assets including long-term portion of receivables-net 377,611 350,189
Total assets 18,998,330 18,343,198
Current liabilities:    
Accounts payable and accrued expenses 598,748 650,582
Current portion of operating lease liability 799,164 799,164
Current portion of Corbel loan payable 1,000,000 866,667
Total current liabilities 2,397,912 2,316,413
Long-term obligations:    
Term loan payable to Corbel 7,330,892 7,470,900
Corbel warrant value 29,037 29,037
Convertible notes payable 625,000 622,864
Operating lease liabilities - net of short-term portion 4,931,053 5,103,286
Deferred contract income 943,109 934,036
Total long-term liabilities 13,859,091 14,160,123
Stockholders' equity:    
Common stock - no par value (40,000,000 shares authorized, 22,215,512 issued and outstanding as of December 31, 2022 and as of March 31, 2023) 24,826,130 24,819,736
Accumulated deficit (22,084,803) (22,953,074)
Total stockholders' equity 2,741,327 1,866,662
Total liabilities and stockholders' equity $ 18,998,330 $ 18,343,198