XML 15 R2.htm IDEA: XBRL DOCUMENT v3.23.1
CONSOLIDATED BALANCE SHEETS - USD ($)
Dec. 31, 2022
Dec. 31, 2021
Current Assets    
Cash and Cash Equivalents $ 3,530,623 $ 1,602,731
Dividend Receivable from Bendistillery, Inc. 0 2,495
Prepaid Expenses 1,668,961 4,262,237
Accounts Receivable, net of allowance of $281,762 in 2022 and $239,101 in 2021 2,410,327 3,461,499
Inventory 6,023,967 3,809,944
Current Portion of Settlement Asset 185,024 0
Other Current Assets 35,047 13,790
Total Current Assets 13,853,949 13,152,696
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
Net Deferred Tax Asset 87,422 331,551
Fixed Assets, less accumulated depreciation of $209,143 in 2022 and $77,967 in 2021 1,020,255 433,213
Intangible Assets, less accumulated amortization of $4,444 in 2022 and $3,058 in 2021 0 1,386
Security and State Licensing Deposits 25,600 6,900
Finance Lease Right-of-Use Asset, net of Right-of-Use Asset Amortization of $206,008 in 2022 and $252,876 in 2021 1,274,400 1,227,532
Operating Lease Right-of-Use Asset, net of Right-of-Use Asset Amortization of $100,892 in 2022 and $6,807 in 2021 496,604 76,412
Non-Current Portion of Settlement Asset 185,024 0
Total Assets 41,132,221 39,418,657
Current Liabilities    
Finance Lease Liability 1,357,524 1,262,260
Operating Lease Liability 117,719 26,047
Deferred Revenue 594,086 2,174,393
Income Tax Payable 77,641 1,242,974
Management Bonuses Payable - Related Party 0 941,562
Company-Wide Management Bonus Pool 0 1,556,055
Accounts Payable and Accrued Expenses 4,049,897 4,671,382
Accounts Payable - Related Party 2,229 4,607
Interest Payable - Related Party 0 13,269
Preferred Stock Dividends Payable 11,036 13,722
Total Current Liabilities 6,210,133 11,906,270
Non-Current Liabilities    
Operating Lease Liability 384,417 50,583
Total Non-Current Liabilities 384,417 50,583
Total Liabilities 6,594,549 11,956,853
Commitments and Contingencies 0 0
Shareholders' Equity    
Preferred Stock Value 45 46
Common Stock, $0.001 par value; 100,000,000 shares authorized; 14,102,578 shares issued and outstanding at December 31, 2022, and 14,027,578 shares issued and outstanding at December 31, 2021 14,103 14,028
Additional Paid-in Capital 38,762,260 38,862,333
Accumulated Deficit (4,238,735) (11,414,602)
Total Shareholders' Equity 34,537,671 27,461,804
Total Liabilities and Shareholders' Equity $ 41,132,221 $ 39,418,657