XML 16 R2.htm IDEA: XBRL DOCUMENT v3.25.2
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) - USD ($)
Jun. 30, 2025
Dec. 31, 2024
Current    
Cash and cash equivalents $ 8,697,360 $ 8,203,842
Restricted cash 925,004 925,004
Accounts receivable:    
Trade, net of allowance of $1,079,169 and $1,327,808, respectively 6,185,674 5,113,157
Other receivables 5,792,264 5,451,697
Other current assets 556,647 373,399
Total current assets 22,156,949 20,067,099
Capitalized production costs, net 628,612 594,763
Employee receivable 1,100,918 1,007,418
Right-of-use asset 3,906,694 4,738,997
Goodwill 21,507,944 21,507,944
Intangible assets, net 9,040,541 10,189,026
Property, equipment and leasehold improvements, net 80,478 114,011
Other long-term assets 189,298 218,021
Total Assets 58,611,434 58,437,279
LIABILITIES    
Accounts payable 3,166,567 2,344,272
Term loan, current portion 1,742,720 1,686,018
Notes payable, current portion 3,350,000 3,750,000
Convertible note payable, current portion 500,000
Revolving line of credit 400,000
Accrued interest – related parties 2,148,538 1,857,986
Accrued compensation – related party 2,625,000 2,625,000
Lease liability, current portion 1,969,744 1,919,672
Deferred revenue 1,581,113 341,153
Contingent consideration 486,000
Other current liabilities 12,048,048 11,104,036
Total current liabilities 29,131,730 26,514,137
Term loan, noncurrent portion 3,898,604 4,782,271
Notes payable 4,080,000 3,130,000
Convertible notes payable 6,500,000 5,100,000
Convertible note payable at fair value 250,000 320,000
Convertible notes payable – related party 3,078,197
Loans from related party 983,112 3,225,985
Lease liability 2,349,788 3,306,033
Deferred tax liability 437,592 394,547
Other noncurrent liabilities 18,915
Total Liabilities 50,709,023 46,791,888
STOCKHOLDERS’ EQUITY    
Preferred Stock, Series C, $0.001 par value, 50,000 shares authorized, 50,000 shares issued and outstanding at June 30, 2025 and December 31, 2024 1,000 1,000
Common stock, $0.015 par value, 200,000,000 shares authorized, 11,169,449 and 11,162,026 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively 167,542 166,688
Additional paid-in capital 157,691,278 157,692,132
Accumulated deficit (149,957,409) (146,214,429)
Total Stockholders’ Equity 7,902,411 11,645,391
Total Liabilities and Stockholders’ Equity $ 58,611,434 $ 58,437,279