XML 19 R2.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2024
Dec. 31, 2023
Current assets:    
Cash $ 2,576,464 $ 1,546,159
Inventories, net 2,889,682 200,428
Accounts receivable, net of allowance for doubtful accounts 1,254,390 646,413
Prepaid expenses 921,580 296,761
Total current assets 7,642,116 2,689,761
Property and equipment, net 37,431,663 23,495,440
Security deposit 31,893 31,893
Total assets 63,087,617 46,411,849
Current liabilities:    
Bank overdraft 231,696 118,763
Accounts payable and accrued expenses 5,893,351 6,100,449
Accrued payroll and related expenses 3,946,410 4,089,836
Factoring, net of unamortized debt discount of $- and $0, respectively 0 0
Non-convertible notes payable, current portion, net of unamortized debt discount of $633,396 and $774,308, respectively 2,505,360 2,623,561
Convertible notes payable, current portion, net of unamortized debt discount of $- and $3,934,506, respectively 0 8,065,494
Operating lease obligations, current portion 331,545  
Total current liabilities 21,095,575 40,487,826
Operating lease obligations, less current portion 773,820 94,943
Convertible notes payable, net of unamortized debt discount of $- and $1,967,253, respectively 0 4,032,747
Non-convertible notes payable, net of unamortized debt discount of $1,076,554 and $1,739,260, respectively 4,263,239 6,250,481
Total liabilities 26,132,634 50,865,997
Commitments and contingencies (See Note 11)
Stockholders’ equity (deficit):    
Common stock, $0.001 par value, 1,200,000,000 shares authorized; 26,091,027 and 113,096 shares issued and outstanding, respectively 26,091 113
Additional paid in capital 533,240,788 391,411,896
Accumulated deficit (496,312,346) (395,866,157)
Total stockholders’ equity (deficit) 36,954,983 (4,454,148)
Total liabilities and stockholders’ equity (deficit) 63,087,617 46,411,849
Series A1 Preferred Stock [Member]    
Stockholders’ equity (deficit):    
Preferred stock, value 450 0
License [Member]    
Current assets:    
Intangible assets, net 14,359,950 16,487,350
Customer List [Member]    
Current assets:    
Intangible assets, net 1,511,325 1,735,225
Intellectual Property [Member]    
Current assets:    
Intangible assets, net 1,062,600 1,669,800
Nonrelated Party [Member]    
Current assets:    
Property and equipment, net 25,596,856 16,569,125
Operating lease right of use assets, net 1,048,070 198,558
Current liabilities:    
Operating lease obligations, current portion 331,545 89,731
Related Party [Member]    
Current assets:    
Property and equipment, net 11,834,807 6,926,315
Operating lease right of use assets, net 103,822
Current liabilities:    
Related party note payable 7,691,859 17,218,350
Due to related parties 495,354 2,070,402
Operating lease obligations, current portion $ 111,240