XML 16 R2.htm IDEA: XBRL DOCUMENT v3.21.2
CONSOLIDATED BALANCE SHEETS (Unaudited) - USD ($)
Jun. 30, 2021
Dec. 31, 2020
Current Assets    
Cash and Cash Equivalents $ 2,229,056 $ 439,080
Dividend Receivable from Bendistillery, Inc. 0 2,495
Prepaid Expenses 1,679,042 455,061
Loan to SmplyLifted LLC 387,500 293,750
IL Income Tax Receivable 0 2,715
Interest Receivable 315 2,112
Note Receivable from CBD LION 0 15,318
Accounts Receivable, net of allowance of $1,302 in 2021 and $5,743 in 2020 1,780,058 1,413,051
Inventory 1,194,032 641,195
Other Current Assets 1,807 0
Total Current Assets 7,271,810 3,264,777
Goodwill 22,292,767 22,292,767
Investment in Ablis 399,200 399,200
Investment in Bendistillery and Bend Spirits 1,497,000 1,497,000
Deposit for Girish GPO Distribution Agreement 0 30,000
Investment in SmplyLifted LLC 145,030 195,571
Fixed Assets, less accumulated depreciation of $55,602 in 2021 and $14,361 in 2020 315,894 135,391
Intangible Assets, less accumulated amortization of $2,224 in 2021 and $1,390 in 2020 2,220 3,054
Security and State Licensing Deposits 10,158 1,600
Finance Lease Right-of-Use Asset, net of Right-of-Use Asset Amortization of $24,673 in 2021 and $0 in 2020 1,455,734 0
Operating Lease Right-of-Use Asset, net of Right-of-Use Asset Amortization of $43,356 in 2021 and $35,650 in 2020 0 7,705
Total Assets 33,389,814 27,827,065
Current Liabilities    
Finance Lease Liability 21,405 0
Operating Lease Liability 0 7,670
Deferred Revenue 1,114,922 1,096,120
Management Bonuses Payable - Related Party    
     Management Bonus Payable - Related Party - Payable to William C. Jacobs 100,000 100,000
     Management Bonus Payable - Related Party - Payable to Gerard M. Jacobs 200,000 250,000
Management Bonuses Payable - Related Party 300,000 350,000
Company-Wide Management Bonus Pool 1,159,335 0
Accounts Payable and Accrued Expenses 1,732,668 639,479
Notes Payable - Related Party    
     Interest - Payable to William C. Jacobs 1,984  
     Interest - Payable to Gerard M. Jacobs 4,789  
     Interest - Payable to Nicholas S. Warrender 101,301 64,110
Interest Payable - Related Party 108,074 64,110
Preferred Stock Dividends Payable    
     Series A Convertible Preferred Stock Dividends Payable 4,751 145,561
     Series B Convertible Preferred Stock Dividends Payable 4,750 5,782
Preferred Stock Dividends Payable 9,501 151,343
Total Current Liabilities 4,445,905 2,308,722
Non-Current Liabilities    
Paycheck Protection Program Loan 0 149,623
Finance Lease Liability 1,451,043 0
      Notes Payable - Payable to Nicholas S. Warrender 3,750,000 3,750,000
Total Non-Current Liabilities 5,201,043 3,899,623
Total Liabilities 9,646,948 6,208,345
Commitments and Contingencies
Shareholders' Equity    
Preferred Stock Value 46 166
Common Stock, $0.001 par value; 100,000,000 shares authorized; 12,728,328 shares issued and outstanding at June 30, 2021, and 6,485,236 shares issued and outstanding at December 31, 2020 12,728 6,485
Treasury Stock (Purchase of 72,000 shares of common stock at $0.95/share) (68,400) (34,200)
Additional Paid-in Capital 38,788,342 38,787,444
Accumulated Deficit (14,989,850) (17,141,175)
Total Shareholders' Equity (Deficit) 23,742,866 21,618,720
Total Liabilities and Shareholders' Equity $ 33,389,814 $ 27,827,065