XML 113 R100.htm IDEA: XBRL DOCUMENT v3.21.2
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Mar. 31, 2021
Dec. 31, 2020
Mar. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Current assets          
Cash and cash equivalents $ 840,092 $ 750,218   $ 122,390  
Accounts receivable, net of allowance of $54,000 and $27,000 as of March 31, 2021 and December 31, 2020, respectively 299,884 327,790   85,204  
Notes receivable, net of allowance of $41,608 and $125,000 as of March 31, 2021 and December 31, 2020, respectively 260,000 350,000   375,000  
Inventories, net 419,825 371,799      
Prepaid expenses and other current assets 376,910 744,396   546,970  
Assets of discontinued operations 5,401 5,551   422,671  
Total current assets 2,202,112 2,549,754   1,552,235  
Note receivable, net       93,333  
Right-of-use operating lease asset 1,826,523 1,836,455      
Property and equipment, net 666,306 455,222   1,507,327  
Investment, held for sale   208,761   250,000  
Intangible assets, net 912,500 984,375      
Goodwill 2,484,200 2,484,200      
Assets of discontinued operations       99,109  
Total assets 8,091,641 8,518,767   3,502,004  
Current liabilities          
Accounts payable and accrued expenses 733,065 1,513,761   1,221,195  
Interest payable 106,141 16,790   93,375  
Customer deposits 75,906 517,931   562,803 $ 308,111
Operating lease liability, current 373,581 370,800      
Accrued stock payable 60,900 94,861   80,657  
Current portion of notes payable (net of discount)       2,269,977  
Related party note payable (net of discount)       60,374  
Warrant derivative liability 236,995 561,368   4,620,593  
Liabilities of discontinued operations 53,128 54,641   357,242  
Total current liabilities 1,639,716 3,130,152   9,266,216  
Operating lease liability, non-current 1,497,316 1,499,280      
Long-term notes payable 3,276,285 2,598,965      
Related party long-term notes payable (net of discount) 293,750 289,579      
Total liabilities 6,707,067 7,517,976   9,266,216  
Commitments and contingencies (Note 9)    
Stockholders' equity          
Preferred stock, no par value; 5,000,000 shares authorized; no shares issued and outstanding as of March 31, 2021 and December 31, 2020    
Common stock, $0.001 par value; 200,000,000 and 100,000,000 shares authorized; 62,146,515 shares and 60,813,673 shares issued and outstanding on March 31, 2021 and December 31, 2020, respectively 62,144 60,813   39,498  
Additional paid-in capital 78,632,934 75,891,414   61,468,034  
Accumulated deficit (77,310,504) (74,951,436)   (67,271,744)  
Total stockholders' equity 1,384,574 1,000,791 $ (5,694,820) (5,764,212) $ 4,551,337
Total liabilities & stockholders' equity $ 8,091,641 $ 8,518,767   $ 3,502,004