XML 13 R2.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents (includes restricted cash of $1,000,000 and $1,258,826 at September 30, 2025 and December 31, 2024) $ 4,021,227 $ 4,301,842
Accounts receivable 122,697 164,700
Inventories 2,798,063 4,116,180
Prepaid expenses and other current assets 274,720 63,210
Total current assets 7,216,707 8,645,932
Property and equipment, net 606,152 1,089,984
Operating lease right of use asset, net 1,170,174 1,406,242
Deposits 68,189 65,556
Intangible assets, net 3,073,167 4,268,332
Goodwill 20,007,670 20,007,670
Total assets 32,142,059 35,483,716
Current liabilities:    
Accounts payable 1,909,145 1,966,616
Accrued expenses 1,708,012 1,768,607
Customer deposits 1,612 95,000
Deferred revenue 123,583 77,051
Secured revolving line of credit 2,693,735 3,805,080
Convertible promissory notes 45,387 43,137
Secured notes payable — related party, net of debt discount of $0 and $4,000, at September 30, 2025 and December 31, 2024, respectively 2,060,274
Notes payable, current portion, net of debt discount of $4,283 and $0, at September 30, 2025 and December 31, 2024, respectively 1,925,315 1,717,632
Operating lease liability, current portion 347,912 316,612
Total current liabilities 8,754,701 11,850,009
Notes payable, net of current portion 659,367 615,000
Deferred income taxes 682,426 1,123,000
Operating lease liability, net of current portion 868,433 1,133,371
Total liabilities 10,964,927 14,721,380
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; 30,710,580 and 27,021,423 shares issued and outstanding at September 30, 2025 and December 31, 2024, respectively 30,711 27,015
Additional paid-in-capital 117,334,768 108,679,065
Common stock issuable, 350,843 and 350,843 shares, respectively 350,843 350,843
Accumulated deficit (96,539,190) (88,294,587)
Total stockholders’ equity 21,177,132 20,762,336
Total liabilities and stockholders’ equity $ 32,142,059 $ 35,483,716