v3.25.2
Consolidated Balance Sheets - USD ($)
Dec. 31, 2024
Dec. 31, 2023
CURRENT ASSETS    
Cash and cash equivalents $ 326,854 $ 24,163
Accounts receivable, net of allowances and credit losses of $39,026 and $31,064 349,641 534,195
Inventory, net 447,760 2,608,521
Other current assets 1,109,494 833,472
Total Current Assets 2,233,749 4,095,876
FIXED ASSETS, NET 122,860 303,857
RIGHT OF USE ASSET 84,145 125,014
OTHER ASSETS 113,845 102,222
TOTAL ASSETS 2,554,599 6,362,498
CURRENT LIABILITIES    
Accounts payable and accruals 982,243 661,377
Customer refunds 56,899 189,975
Deferred income 47,819
Current maturities of lease liabilities 35,688 35,428
Loan payable 729,698 156,938
Derivative liability 49,565 1,047,049
Warrants liability 1,574
Other current liabilities 790,881 790,881
Total Current Liabilities 2,644,974 3,196,661
LONG-TERM LIABILITIES    
Lease liability, net of current portion 48,457 89,586
Debt, net of current portion and discounts 52,865 481,329
TOTAL LIABILITIES 2,746,296 3,767,576
STOCKHOLDERS’ EQUITY    
Series A 8% cumulative convertible preferred stock, $0.0001 par value; 10,000 shares authorized, 0 shares issued and outstanding as of December 31, 2024, and 0 shares issued and outstanding as of December 31, 2023
Common stock, $0.0001 par value, 100,000,000 shares authorized; 9,837,374 shares issued and outstanding as of December 31, 2024, and 461,722 shares issued and outstanding as of December 31, 2023 974 46
Additional paid-in capital 46,167,697 36,661,926
Accumulated other comprehensive loss 5,174 (179,995)
Accumulated deficit (46,289,219) (33,810,732)
Treasury stock, 151 shares as of December 31, 2024 and 151 shares as of December 31, 2023 (76,323) (76,323)
TOTAL STOCKHOLDERS’ EQUITY (191,697) 2,594,922
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY 2,554,599 6,362,498
Related Party [Member]    
CURRENT ASSETS    
Advances to related party, net 95,525
RELATED PARTY LONG-TERM RECEIVABLE, NET 435,545
ADVANCES TO RELATED PARTY, NET 1,299,984
CURRENT LIABILITIES    
Current maturities of related party long-term notes 100,000
Related party notes payable - subordinated $ 165,620