XML 14 R2.htm IDEA: XBRL DOCUMENT v3.23.1
CONSOLIDATED BALANCE SHEETS - USD ($)
Dec. 31, 2022
Dec. 31, 2021
Current assets    
Cash and cash equivalents $ 2,583,833 $ 2,054,050
Accounts receivable, net of allowance of $42,000 and $61,000, respectively 41,373 80,188
Current portion of notes receivable, net of allowance of nil and $43,108, respectively   73,000
Inventories 2,066,662 1,123,083
Prepaid expenses and other current assets 259,598 149,075
Total current assets 4,951,466 3,479,396
Right-of-use operating lease asset 3,866,406 3,065,152
Property and equipment, net 1,947,969 680,327
Intangible assets, net 2,543,898 5,999,813
Goodwill 18,384,974 8,799,657
Total assets 31,694,713 22,024,345
Current liabilities    
Accounts payable and accrued expenses 1,899,450 1,170,708
Interest payable 488,813 621,085
Income tax payable 204,917  
Operating lease liability, current 1,433,184 721,809
Finance lease liability, current 55,777  
Accrued stock payable 60,900 444,894
Accrued dividends 88,500  
Warrant derivative liability 5,508 28,317
Notes payable - current 1,903,344 1,094,398
Total current liabilities 6,140,393 4,081,211
Operating lease liability, non-current 2,541,590 2,427,762
Finance lease liability, non-current 706,653  
Notes payable - non-current (net of unamortized discount) 15,899,588 5,907,799
Total liabilities 25,288,224 12,416,772
Commitments and contingencies (Note 9)
Stockholders' equity    
Preferred stock, no par value; 5,000,000 shares authorized; 1,180 issued and outstanding, respectively 1,073,446 1,073,446
Common stock, $0.001 par value; 200,000,000 shares authorized;118,664,094 shares and 89,551,993 shares issued and outstanding, respectively 118,664 89,550
Additional paid-in capital 98,598,761 92,265,392
Accumulated deficit (93,384,382) (83,820,815)
Total stockholders' equity 6,406,489 9,607,573
Total liabilities and stockholders' equity $ 31,694,713 $ 22,024,345