v3.25.2
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
Jun. 30, 2025
Dec. 31, 2024
Current Assets:    
Cash and cash equivalents $ 760,754 $ 992,589
Accounts receivable, net of allowance for credit losses of $136,348 and $124,434 at June 30, 2025 and December 31, 2024, respectively 1,594,739 1,837,521
Prepaid cost of revenue 181,820 334,143
Prepaid expenses and other current assets 590,712 137,725
Contract assets 214,484 179,093
Total Current Assets 3,342,509 3,481,071
Property and equipment, net 573,026 730,511
Operating lease right-of-use assets, net 453,759 537,173
Intangible assets, net 1,335,874 1,802,214
Goodwill 19,900,550 19,900,550
Prepaid cost of revenue, net of current portion 51,505 73,021
Other assets 131,965 129,916
Total Assets 25,789,188 26,654,456
Current Liabilities:    
Accounts payable and accrued expenses 6,824,616 9,635,086
Deferred revenue 918,119 1,365,315
Lease liabilities 168,512 170,289
Loans payable 1,086,427 2,674,090
Line of credit 1,754,906 1,957,938
Derivative liability 2,102,927
Total Current Liabilities 17,802,580 24,955,647
Deferred revenue, net of current portion 57,827 84,403
Loans payable, net of current portion 21,483 37,272
Lease liabilities, net of current portion 354,655 428,070
Total Liabilities 18,236,545 25,505,392
Commitments and Contingencies (Note 10)
Stockholders’ Equity:    
Common stock, $.00001 par value; 300,000,000 shares authorized; 33,167,604 and 12,324,003 shares issued at June 30, 2025 and December 31, 2024, respectively; 32,665,467 and 11,821,866 shares outstanding at June 30, 2025 and December 31, 2024, respectively 331 123
Preferred stock, $.00001 par value; 50,000,000 shares authorized; 0 shares issued and outstanding at June 30, 2025 and December 31, 2024
Additional paid-in capital 198,497,240 183,707,063
Treasury stock, at cost (502,137 shares) (290,737) (290,737)
Accumulated other comprehensive loss (2,060) (4,779)
Accumulated deficit (190,652,131) (182,262,606)
Total Stockholders’ Equity 7,552,643 1,149,064
Total Liabilities and Stockholders’ Equity 25,789,188 26,654,456
Nonrelated Party [Member]    
Current Liabilities:    
Convertible notes payable 2,050,000 2,050,002
Related Party [Member]    
Current Liabilities:    
Convertible notes payable $ 5,000,000 $ 5,000,000