XML 13 R2.htm IDEA: XBRL DOCUMENT v3.21.1
Condensed Consolidated Balance Sheets - USD ($)
Mar. 31, 2021
Dec. 31, 2020
Current assets    
Cash and cash equivalents $ 3,086,086 $ 5,060,015
Accounts receivable, net 1,844,332 2,380,305
Inventory 2,832,164 3,719,786
Other current assets 516,009 286,815
Total current assets 8,278,591 11,446,921
Property and equipment, net 8,454,849 8,550,401
Investments 286,725 496,575
Right of use assets, operating leases, net 241,622 246,737
Right of use assets, finance leases, net 743,591 776,439
Other amortizable intangible assets, net 97,510 100,380
Goodwill and other unamortizable intangible assets 1,532,822 1,532,822
Total assets 19,635,710 23,150,275
Current liabilities    
Accounts payable and accrued liabilities 3,530,973 5,098,523
Accrued interest, current portion 17,438 28,873
Deferred revenue 1,133,411 2,917,676
Line of Credit 2,000,000 2,000,000
Notes payable - current portion, net of discount 1,942,021 1,741,571
Lease liability - operating leases, current 86,284 87,375
Lease liability - finance leases, current 145,820 146,004
Contingent liability - current portion 187,000 187,000
Total current liabilities 9,042,947 12,207,022
Accrued interest, long term portion 17,099 0
Lease liability - operating leases, non-current 155,338 159,362
Lease liability - finance leases, non-current 603,253 638,137
Contingent liability - long-term 108,600 116,600
Note payable - long term portion, net 7,516,744 6,151,345
Total liabilities 17,443,981 19,272,466
Commitments & Contingencies (see note 16)
Stockholders' equity    
Common stock: $0.0001 par value; 500,000,000 shares authorized; 38,495,314 and 38,209,060 shares issued, and 35,657,734 and 35,371,480 shares outstanding at March 31, 2021 and December 31, 2020, respectively 3,846 3,817
Additional paid-in capital 37,572,917 37,415,155
Treasury stock: 2,623,171 and 2,623,171 shares outstanding at March 31, 2021 and December 31, 2020, respectively. (1,141,370) (1,141,370)
Accumulated deficit (34,243,664) (32,399,793)
Total stockholders' equity 2,191,729 3,877,809
Total liabilities and stockholders' equity $ 19,635,710 $ 23,150,275