XML 12 R2.htm IDEA: XBRL DOCUMENT v3.23.3
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2023
Dec. 31, 2022
CURRENT ASSETS:    
Cash $ 1,600,143 $ 4,349,837
Accounts receivable, net 2,015,045 2,213,040
Inventories, net 6,063,935 6,685,847
Prepaid and other current assets 832,188 1,029,548
Notes receivable 185,000 185,000
Total current assets 10,696,311 14,463,272
Property and equipment, net 597,964 791,155
Right of use assets 3,498,051 3,952,317
Intangible assets, net 9,242,659 11,507,653
Goodwill 21,679,411 23,179,411
Other assets 336,091 291,066
Total assets 46,050,487 54,184,874
LIABILITIES AND STOCKHOLDERS’ EQUITY    
Accounts payable 2,125,689 1,845,135
Accrued liabilities 1,650,609 1,680,706
Promissory note 2,625,000 287,381
Contract liabilities 329,536 496,390
Current portion of lease liabilities 840,535 628,113
Current portion of COVID loans 306,722 446,456
Total current liabilities 7,878,091 5,384,181
Long term portion of lease liabilities 2,756,056 3,161,703
Long term portion of COVID loans 509,184 446,813
Defined benefit plan obligation 106,163
Long term portion of promissory note 1,470,000 1,861,539
Total liabilities 12,613,331 10,960,399
COMMITMENTS AND CONTINGENCIES (SEE NOTE 10)
STOCKHOLDERS’ EQUITY:    
Preferred Stock, $0.001 par value, 25,000,000 shares authorized: Preferred Stock, Series F Convertible, $0.001 par value, 35,000 shares authorized, 6,275 shares issued and outstanding as of September 30, 2023, and 5,863 shares issued and outstanding as of December 31, 2022, respectively 6 6
Common Stock, $0.001 par value, 250,000,000 shares authorized, 117,878,831 and 88,466,613 shares issued and outstanding as of September 30, 2023, and December 31, 2022, respectively 117,880 88,467
Additional paid-in capital 167,523,676 154,679,363
Accumulated deficit (134,374,548) (111,553,444)
Accumulated other comprehensive income 170,142 10,083
Total stockholders’ equity 33,437,156 43,224,475
Total liabilities and stockholders’ equity $ 46,050,487 $ 54,184,874