XML 13 R2.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Current assets:    
Cash and cash equivalents (includes restricted cash of $1,258,826 at September 30, 2024 and December 31, 2023) $ 3,090,980 $ 4,099,737
Accounts receivable 1,202,690 1,681,165
Inventories 4,395,506 4,152,273
Prepaid expenses and other current assets 114,562 177,119
Total current assets 8,803,738 10,110,294
Property and equipment, net 2,302,192 2,563,312
Operating lease right of use asset, net 1,481,742 315,183
Deposits 65,556 65,556
Intangible assets, net – provisional 4,876,249 6,700,000
Goodwill – provisional 20,007,669 20,007,669
Total assets 37,537,146 39,762,014
Current liabilities:    
Accounts payable 1,994,869 2,218,285
Accrued expenses 1,396,301 1,175,934
Deferred revenue 78,403 336,996
Secured revolving line of credit 4,234,149 6,737,385
Convertible promissory notes 42,387 40,137
Secured note payable — related party 1,986,632
Notes payable, current portion 946,509 836,509
Acquisition obligation 500,000
Operating lease liability, current portion 306,670 134,475
Total current liabilities 10,985,920 11,979,721
Notes payable, net of current portion 1,393,890 1,458,270
Deferred taxes 1,800,000 1,800,000
Operating lease liability, net of current portion 1,216,346 202,829
Total liabilities 15,396,156 15,440,820
 Commitments and contingencies
Stockholders’ equity:    
Preferred stock, $0.001 par value, 10,000,000 shares authorized;
Common stock, $0.001 par value, 750,000,000 shares authorized; 26,134,763 and 24,119,967 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively 26,129 24,114
Additional paid-in-capital 106,223,043 93,376,244
Common stock issuable, 350,843 and 383,343 shares, respectively 350,843 383,343
Accumulated deficit (84,459,025) (69,462,507)
Total stockholders’ equity 22,140,990 24,321,194
Total liabilities and stockholders’ equity $ 37,537,146 $ 39,762,014