XML 22 R2.htm IDEA: XBRL DOCUMENT v3.22.1
CONSOLIDATED BALANCE SHEETS - USD ($)
Dec. 31, 2021
Dec. 31, 2020
Current assets:    
Cash and cash equivalents $ 553,190 $ 1,187,458
Accounts receivable, net of allowance of $498,261 and $787,766, respectively 3,528,992 4,427,896
Inventories, net of allowance of $2,491,183 and $3,077,728, respectively 8,736,474 6,981,413
Prepaid expenses and other current assets 5,921 24,203
Total current assets 12,824,577 12,620,970
Property and equipment, net 7,251 17,791
Long term accounts receivable, net of allowance of $3,355,391 and $2,615,834, respectively 2,182,437 1,669,510
Intangible assets, net 1,317,341 1,138,080
Goodwill 1,972,886 1,972,886
Total assets 18,304,492 17,419,237
Current liabilities:    
Accounts payable 4,461,641 3,236,592
Accrued expenses 2,898,068 2,584,734
Convertible notes payable - related parties 150,000 150,000
Payroll Protection Program loan   361,400
Economic Injury Disaster Loan - short term portion   2,241
Senior secured revolving credit facility 2,432,770 913,352
Total current liabilities 9,942,479 7,248,319
Notes payable - related parties 200,000 200,000
Economic Injury Disaster Loan - long term portion   147,759
Earn-out liability 11,593,832 11,936,000
Total liabilities 21,736,311 19,532,078
Commitments and contingencies
Stockholders’ equity (accumulated deficit):    
Preferred stock, $0.01 par value; 20,000,000 shares authorized; no shares issued and outstanding
Common stock, $0.01 par value; 100,000,000 shares authorized; 72,895,793 and 73,124,458 shares issued and outstanding as of December 31, 2021 and 2020 728,958 731,245
Additional paid-in capital 1,455,422 1,184,222
Accumulated deficit (5,616,199) (4,028,308)
Total stockholders’ equity (accumulated deficit) (3,431,819) (2,112,841)
Total liabilities and stockholders’ equity (accumulated deficit) $ 18,304,492 $ 17,419,237