v3.25.1
Consolidated Balance Sheets (Unaudited) - USD ($)
Mar. 31, 2025
Dec. 31, 2024
Current assets    
Cash $ 840,407 $ 741,396
Accounts receivable 173,614 174,881
Inventory 216,458 219,764
Prepaid expenses and other current assets 338,643 182,290
Total current assets 1,569,122 1,318,331
Property and equipment, net 451,247 466,684
Lease right of use 2,222,706 2,283,784
Intangible assets, net 17,899,556 18,103,931
Goodwill 8,890,624 23,535,693
Equity investments 710,855 740,759
Total assets 31,744,110 46,449,182
Current liabilities    
Accounts payable and accrued liabilities 4,785,477 5,713,956
Accrued compensation 1,866,241 2,122,930
Convertible notes payable – current portion, net 4,498,912 5,458,071
Deferred revenue 725,330 602,359
Lease liability, current portion 247,750 239,125
Additional payments for acquisition, current portion 5,000,000 2,500,000
Other current liabilities 715,245 410,000
Total current liabilities 18,718,955 17,926,441
Notes payable, net of current portion 1,086,132 1,128,713
Lease liability, net of current portion 2,124,736 2,189,555
Additional payments for acquisition, net of current portion 2,500,000 5,000,000
Total liabilities 24,429,823 26,244,709
Stockholders’ equity    
Common Stock, $.0001 par value; 4,166,667 shares authorized; 746,227 and 373,021 issued and outstanding as of March 31, 2025 and December 31, 2024, respectively 74 37
Additional paid-in capital 57,833,740 49,537,054
Accumulated deficit (84,873,449) (67,164,618)
Total stockholders’ equity 3,335,365 12,747,473
Total liabilities, mezzanine equity, and stockholders’ equity 31,744,110 46,449,182
Series C-2 Preferred Stock [Member]    
Mezzanine equity    
Series C-2 Preferred Stock $1,000.00 par value; 8,576 shares authorized; 4,576 and 8,576 issued and outstanding as of March 31, 2025 and December 31, 2024, respectively 3,978,922 7,457,000
Series C-1 Preferred Stock [Member]    
Stockholders’ equity    
Series C-1 Preferred Stock, $1,000.00 par value; 30,375 shares authorized; 30,375 and 30,375 issued and outstanding as of March 31, 2025 and December 31, 2024, respectively 30,375,000 30,375,000
Related Party [Member]    
Current liabilities    
Notes payable – related parties, net $ 880,000 $ 880,000