XML 13 R2.htm IDEA: XBRL DOCUMENT v3.24.2
Unaudited Condensed Consolidated Balance Sheets - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Current assets:    
Cash and cash equivalents $ 70,251 $ 164,301
Accounts receivable, net of allowance for doubtful accounts of $0 and $0, respectively 192,724 56,938
Inventories, net 266,698 185,061
Prepaid expense and other current assets 1,163,311 359,124
Total current assets 1,692,984 765,424
Property and equipment, net 4,417,702 3,494,050
Operating lease right-of-use asset 4,350,335 4,566,968
Other assets 419,482 425,712
Total assets 10,880,503 9,252,154
Current liabilities:    
Accounts payable 513,008 632,753
Accrued expenses and current liabilities 724,693 611,290
Loans payable to financial institutions – current portion 729,968 791,352
Loan payable to other 709,027 609,027
Loan payable to shareholder 200,000 100,000
Current portion of loan payable, emergency injury disaster loan (EIDL) 30,060 30,060
Current portion of loan payable, payroll protection program (PPP) 45,678 45,678
Current portion of operating lease liabilities 975,013 1,003,753
Total current liabilities 3,927,447 3,823,913
Loans payable to financial institutions, less current portion 335,147 335,147
Loan payable, emergency injury disaster loan (EIDL), less current portion 469,940 469,940
Loan payable, payroll protection program (PPP), less current portion 39,819 51,595
Operating lease liabilities, net of current portion 3,536,804 3,525,153
Total liabilities 8,309,157 8,405,748
Commitments and Contingencies
Stockholders’ equity    
Common Stock, $0.0001 par value, 40,000,000 shares authorized; 2,849,672 and 1,866,174 shares issued and outstanding at March 31, 2024 and December 31, 2023 285 187
Preferred Stock, $0.0001 par value, 1,000,000 shares authorized; no shares issued and outstanding at March 31, 2024 and December 31, 2023
Additional paid-in capital 20,303,045 17,603,143
Accumulated deficit (17,747,468) (16,756,924)
Accumulated other comprehensive income (loss) 15,484
Total stockholders’ equity 2,571,346 846,406
Total liabilities and stockholders’ equity $ 10,880,503 $ 9,252,154