XML 89 R3.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2023
Dec. 31, 2022
Current assets:    
Cash and cash equivalents $ 164,301 $ 3,019,035
Accounts receivable, net of allowance for doubtful accounts of $0 and $0, respectively 56,938 780
Inventories, net 185,061 132,343
Prepaid expense and other current assets 359,124 477,850
Total current assets 765,424 3,630,008
Property and equipment, net 3,494,050 1,581,805
Operating lease right-of-use asset 4,566,968 3,010,564
Other assets 425,712 235,164
Total assets 9,252,154 8,457,541
Current liabilities:    
Accounts payable 632,753 87,809
Accrued expenses and current liabilities 611,290 233,053
Loans payable to financial institutions 791,352 44,664
Loan payable to other 609,027
Loan payable to shareholder 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 1,003,753 624,892
Total current liabilities 3,823,913 1,066,156
Loans payable to financial institutions, less current portion 335,147 6,234
Loan payable, emergency injury disaster loan (EIDL), less current portion 469,940 469,940
Loan payable, payroll protection program (PPP), less current portion 51,595 98,697
Operating lease liabilities, less current portion 3,725,153 2,529,985
Total liabilities 8,405,748 4,171,012
Commitments and Contingencies
Stockholders’ equity    
Common Stock, $0.0001 par value, 40,000,000 shares authorized; and 14,929,390 and 13,162,723 shares issued and outstanding at December 31, 2023 and 2022, respectively 1,493 1,316
Preferred Stock, $0.0001 par value, 1,000,000 shares authorized; no shares issued and outstanding at December 31, 2023 and 2022
Additional paid-in capital 17,601,837 16,317,014
Accumulated deficit (16,756,924) (12,031,801)
Total stockholders’ equity 846,406 4,286,529
Total liabilities and stockholders’ equity $ 9,252,154 $ 8,457,541