v3.25.1
Condensed Consolidated Balance Sheets - USD ($)
Mar. 31, 2025
Dec. 31, 2024
Current Assets    
Cash and cash equivalents $ 177,882 $ 687,920
Restricted cash 100,000 100,000
Accounts receivable, net 4,380,518 5,321,037
Other receivables 1,855,000 1,999,637
Prepaid expenses (including related party amount of $508,879 and $312,966, respectively) 2,170,263 1,859,563
Inventory, net 2,346,487 1,716,552
Total Current Assets 15,406,042 16,059,768
Intangible assets, net 250,000 283,333
Total Assets 15,656,042 16,343,101
Current Liabilities:    
Accounts payable and accrued liabilities (including related party payable of $217,956 and $88,644, respectively) 3,098,590 5,191,868
Income taxes payable 77,564 242,977
Contract liabilities 36 24,252
Short term loans payable, net of debt discount 4,754,555 7,725,272
Total Current Liabilities 8,065,745 17,184,369
Long-term Liabilities:    
Notes payable 10,896,610 7,457,022
Total long-term liabilities 23,229,663 15,790,075
Total Liabilities 31,295,408 32,974,444
Commitments and contingencies
Stockholders’ Deficit:    
Common stock, $0.00001 par value; 300,000,000 shares authorized; 8,752,178 and 8,721,818, shares issued, respectively; 8,572,105 and 8,541,745 outstanding, respectively 88 87
Additional paid in capital 27,761,307 27,643,660
Accumulated other comprehensive loss (49,712) (47,777)
Accumulated deficit (43,223,549) (44,099,813)
Less: Treasury stock (180,073 shares) at cost (127,500) (127,500)
Total stockholders’ deficit (15,639,366) (16,631,343)
Total Liabilities and Stockholders’ Deficit 15,656,042 16,343,101
Related Party    
Current Assets    
Loan receivable (related party) 4,375,892 4,375,059
Current Liabilities:    
Current portion of long-term notes payable, net of debt discount and debt issuance cost, related party 135,000 4,000,000
Long-term Liabilities:    
Notes payable, net of debt discount, related parties $ 12,333,053 $ 8,333,053