XML 13 R2.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Balance Sheets - USD ($)
Sep. 30, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 7,829,739 $ 12,639,441
Restricted cash
Accounts receivable 3,155,426 2,415,314
Inventory, net 3,716,758 3,785,346
Deferred cost of revenues 223,214
Prepaid expenses and other assets 1,736,273 1,311,135
Total current assets 16,438,196 20,374,450
Long-term assets:    
Property and equipment, net 354,191 545,333
Restricted cash 2,050,000 2,861,054
Right of use assets 18,088,768 19,750,030
Intangibles, definite life 5,121,008 5,994,373
Goodwill 16,157,000 16,157,000
Other assets 205,021 204,807
Total long term assets 41,975,988 45,512,597
Total assets 58,414,184 65,887,047
Current liabilities    
Accounts payable and accrued expenses 14,844,370 13,235,221
Notes payable, current 488,605 4,011,168
Operating lease liabilities 2,547,608 2,350,868
Royalty obligations 750,000 800,000
Deferred revenues 2,772,112 1,495,846
Total current liabilities 25,162,956 26,135,511
Long term liabilities    
Long term accounts payable 885,188 1,044,708
Notes payable 145,022 504,129
Operating lease liabilities 18,451,841 20,376,498
Royalty obligations 650,000 900,000
Convertible notes 11,958,270 7,872,773
Total long-term liabilities 32,090,321 30,698,108
Total liabilities 57,253,277 56,833,619
Mezzanine equity    
Series A Preferred Stock-shares authorized 400,000, outstanding 200,000 and 200,000 5,000,000 5,000,000
Stockholders’ Equity (Deficit):    
Series A-1 Preferred Stock-shares authorized 480,000, outstanding 374,000 and 240,000 9,174,167 6,000,000
Common stock and additional paid-in-capital: shares authorized 500,000,000 outstanding 112,666,177 and 103,358,975 195,040,922 179,837,253
Accumulated deficit (208,054,182) (181,783,825)
Total stockholders’ equity (deficit) (3,839,093) 4,053,428
Total Liabilities and Stockholders’ Equity (Deficit) 58,414,184 65,887,047
Related Party [Member]    
Current liabilities    
Convertible notes 950,000 950,000
Nonrelated Party [Member]    
Current liabilities    
Convertible notes $ 2,810,261 $ 3,292,408