v3.25.2
Condensed Consolidated Balance Sheets - USD ($)
Jun. 30, 2025
Dec. 31, 2024
ASSETS    
Cash $ 238,008 $ 1,685,633
Receivables, net 48,230 84,655
Inventory, net 9,412,074 7,459,240
Prepaid and other current assets 5,541,271 5,649,594
Total current assets 15,239,583 14,879,122
Property and equipment, net 137,224 210,629
Goodwill 5,233,499 4,779,625
Intangible assets, net 7,721,559 786,061
Investments 235,737 235,596
Other assets 34,451 202,862
TOTAL ASSETS 28,602,053 21,093,895
LIABILITIES AND STOCKHOLDERS’ DEFICIT    
Revolving line of credit 14,000,000 12,700,000
Accounts payable 4,149,154 1,290,824
Accrued expenses 1,852,620 1,911,722
Related party liabilities 3,952,424 3,657,600
Share issuance liability 250,000
Deferred payables, current 2,257,457 204,445
Notes payable 1,762,415
Convertible note payable, current 1,000,000  
Other current liabilities 121,579
Total current liabilities 31,600,070 20,136,171
Convertible note payable, net 438,432 37,316
Conversion option liability 270 60,000
Warrant liability 735,870 840,995
Earn-out Share Liability 6,760,000 15,560,000
Deferred payables 1,484,238
TOTAL LIABILITIES 39,534,642 38,118,720
STOCKHOLDERS’ DEFICIT    
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
Common Stock, $0.0001 par value, 551,000,000 shares authorized; and 40,926,445 and 36,202,798 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively 4,094 3,621
Additional paid-in capital 209,682,257 200,667,682
Accumulated deficit (220,942,324) (217,830,518)
Accumulated other comprehensive income 323,384 134,391
TOTAL STOCKHOLDERS’ DEFICIT (10,932,589) (17,024,825)
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT 28,602,053 21,093,895
Related Party    
LIABILITIES AND STOCKHOLDERS’ DEFICIT    
Related party notes $ 2,626,000