XML 15 R2.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Consolidated Balance Sheets - USD ($)
Dec. 31, 2023
Dec. 31, 2022
Current assets:    
Cash $ 872,335 $ 785,522
Employee Retention Tax Credit Receivable 507,726 0
Accounts receivable - net 1,169,446 824,091
Inventories 965,819 997,868
Prepaid expenses 318,195 424,822
Total current assets 3,833,521 3,032,303
Property and equipment:    
Equipment 4,386,430 4,351,558
Leasehold improvements 3,130,430 3,116,030
Construction and equipment in progress 0 63,097
Less accumulated depreciation and amortization 3,196,993 2,817,477
Net property and equipment 4,319,867 4,713,208
Deferred tax asset 3,374,841 3,374,841
Deferred contract costs 1,403,299 934,036
Goodwill 278,466 278,466
Operating lease right of use assets 4,930,014 5,660,155
Other assets 350,189 339,817
Total assets 18,479,825 18,343,198
Current liabilities:    
Accounts payable and accrued expenses 1,284,210 1,807,035
Current portion of operating lease liability 799,165 799,164
Current portion of Corbel loan payable 1,000,000 866,667
Warrant liability 540,650 29,037
Total current liabilities 3,624,025 3,501,903
Long-term obligations:    
Loan payable to Corbel net of current portion 6,133,691 7,470,900
Convertible notes payable 575,000 622,864
Operating lease liabilities - net of current portion 4,378,927 5,103,286
Deferred contract income 1,577,299 934,036
Total long-term liabilities 12,664,917 14,131,086
Total liabilities 16,288,942 17,632,989
Stockholders' equity:    
Common Stock - no par value (40,000,000 shares authorized, 22,215,512 issued and outstanding as of December 31, 2022 and December 31, 2023) 24,840,126 24,819,736
Accumulated deficit (22,649,243) (24,109,527)
Total stockholders' equity 2,190,883 710,209
Total liabilities and stockholders' equity $ 18,479,825 $ 18,343,198