v3.26.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2025
Dec. 31, 2024
ASSETS    
Cash $ 133,860 $ 1,685,633
Receivables, net 139,833 84,655
Inventory, net 9,653,912 7,459,240
Prepaid and other current assets 5,638,399 5,649,594
Total current assets 15,566,004 14,879,122
Property and equipment, net 91,809 210,629
Goodwill 5,101,625 4,779,625
Intangible assets, net 7,426,864 786,061
Investments 235,596
Other assets 34,323 202,862
TOTAL ASSETS 28,220,625 21,093,895
LIABILITIES AND STOCKHOLDERS’ DEFICIT    
Revolving line of credit 14,000,000 12,700,000
Accounts payable 4,053,523 1,290,824
Accrued expenses 1,531,498 1,911,722
Related party liabilities 4,215,980 3,657,600
Share issuance liability 250,000
Deferred payables, current 2,257,457 204,445
Notes payable 1,762,415
Convertible note payable, net ,current 1,662,371
Related party notes 2,335,000
Other current liabilities 121,579
Total current liabilities 31,818,244 20,136,171
Convertible note payable, net 37,316
Conversion option liability 60,000
Warrant liabilities 3,610,661 840,995
Earn-out Share Liability 2,543,600 15,560,000
Deferred payables 1,484,238
TOTAL LIABILITIES 37,972,505 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 50,467,421 and 36,202,798 shares issued and outstanding at December 31, 2025 and December 31, 2024, respectively 5,047 3,621
Additional paid-in capital 215,985,403 200,667,682
Accumulated deficit (224,490,556) (217,830,518)
Accumulated other comprehensive income (1,251,774) 134,391
TOTAL STOCKHOLDERS’ DEFICIT (9,751,880) (17,024,824)
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT $ 28,220,625 $ 21,093,895