v3.25.2
Condensed Consolidated Balance Sheets - USD ($)
Jun. 30, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 802,835 $ 1,105,291
Accounts and other receivables, net 421,869 1,139,204
Inventory 43,971 27,608
Prepaid expenses and other current assets 400,151 422,995
Total current assets 1,668,826 2,695,098
Non-current assets:    
Property and equipment, net 351,368 375,385
Operating lease right-of-use asset, net 399,879 463,011
Finance lease right-of-use asset, net 167,730 780,872
Goodwill 1,404,486 1,404,486
Intangible assets, net 745,972 775,139
Other assets 12,814 19,676
Total assets 4,751,075 6,513,667
Current liabilities:    
Accounts payable 1,169,837 987,311
Accrued expenses 1,048,034 1,398,722
Unearned revenue 24,404 24,404
Operating lease liability, current portion 133,239 127,498
Finance lease liability, current portion 179,844 395,301
Notes payable, current portion 32,946 171,669
Total current liabilities 2,588,304 3,104,905
Non-current liabilities:    
Operating lease liability, net of current portion 274,074 342,098
Finance lease liability, net of current portion 3,942 444,448
Notes payable, net of current portion 45,952 20,180
Warrant liability 3,974,911
Total liabilities 6,887,183 3,911,631
Commitments and contingencies (Note 11)
Stockholders’ equity (deficit):    
Preferred stock, par value $0.001 per share; 20,000,000 shares authorized; no shares issued or outstanding at June 30, 2025, and December 31, 2024
Common stock, par value $0.007 per share; 100,000,000 shares authorized; 28,459,541 and 15,576,674 issued and outstanding at June 30, 2025, and December 31, 2024, respectively 197,236 106,593
Additional paid-in capital 58,032,170 56,139,753
Accumulated deficit (60,365,514) (53,644,310)
Total stockholders’ equity (deficit) (2,136,108) 2,602,036
Total liabilities and stockholders’ equity (deficit) $ 4,751,075 $ 6,513,667

Source