XML 52 R59.htm IDEA: XBRL DOCUMENT v3.20.1
MYRTLE GROVE SHARE PURCHASE AND SUBSCRIPTION AGREEMENT - Variable Interest Entities (Details) - USD ($)
Mar. 31, 2020
Dec. 31, 2019
Mar. 31, 2019
Variable Interest Entity [Line Items]      
Cash and cash equivalents $ 16,295,062 $ 4,099,655 $ 1,676,808
Accounts receivable, net 9,853,500 12,138,078  
Inventory 4,435,020 6,547,479  
Prepaid expenses and other current assets 2,130,463 4,452,920  
Total current assets 33,757,186 27,406,908  
Fixed assets, net 44,078,104 44,761,397  
Finance lease right-of-use assets 798,449 851,570  
Operating lease right-of use assets 35,126,827 35,586,885  
Intangible assets, net 10,837,076 11,243,800  
Other assets 928,005 840,754  
TOTAL ASSETS 125,525,647 120,759,919  
Accounts payable 6,016,951 7,620,098  
Accrued expenses 1,746,542 5,016,132  
Operating lease liability-current 5,864,534 5,885,304  
Current portion of long-term debt, net of unamortized finance costs 1,191,293 2,017,345  
Total current liabilities 15,382,926 24,797,299  
Finance lease liability-long-term 555,375 610,450  
Operating lease liability-long-term 29,262,293 29,701,581  
Total liabilities 50,679,063 $ 69,511,546  
Variable Interest Entity, Primary Beneficiary      
Variable Interest Entity [Line Items]      
Cash and cash equivalents 7,748,360    
Accounts receivable, net 3,699,655    
Inventory 727,684    
Prepaid expenses and other current assets 243,581    
Total current assets 12,419,280    
Fixed assets, net 5,983,134    
Finance lease right-of-use assets 777,091    
Operating lease right-of use assets 505,020    
Intangible assets, net 1,252,807    
Other assets 120,504    
TOTAL ASSETS 21,057,836    
Accounts payable 1,822,171    
Accrued expenses 491,505    
Operating lease liability-current 209,368    
Current portion of long-term debt, net of unamortized finance costs 300,937    
Total current liabilities 2,823,981    
Finance lease liability-long-term 555,375    
Operating lease liability-long-term 204,083    
Total liabilities $ 3,583,439