General form of registration statement for all companies including face-amount certificate companies

Condensed Consolidated Balance Sheets

v3.24.3
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Dec. 31, 2022
Current assets:      
Cash and cash equivalents $ 756,580 $ 2,821,570 $ 11,413,759
Accounts and other receivables, net 1,327,168 811,674 10,489
Inventory 25,363 18,484 5,540
Prepaid expenses and other current assets 440,027 321,017 531,899
Total current assets 2,549,138 3,972,745 11,961,687
Non-current assets:      
Property and equipment, net 418,190 458,633 214,438
Operating lease right-of-use asset, net 493,687 370,312
Finance lease right-of-use asset, net 877,115 1,165,844
Goodwill 1,404,486 1,404,486
Intangible assets, net 789,722 833,472
Other assets 19,676 16,060 6,000
Total assets 6,552,014 8,221,552 12,182,125
Current liabilities:      
Accounts payable 782,937 604,789 345,042
Accrued expenses 904,252 1,149,811 541,894
Unearned revenue 24,404 33,058
Operating lease liability, current portion 124,710 94,708
Finance lease liability, current portion 387,780 365,463
Notes payable, current portion 267,081  
Loan payable   251,746
Total current liabilities 2,491,164 2,247,829 1,138,682
Non-current liabilities      
Finance lease liability, net of current portion 543,007 835,467
Operating lease liability, net of current portion 375,139 283,001
Notes payable, net of current portion 21,679  
Total liabilities 3,430,989 3,366,297 1,138,682
Commitments and contingencies (See Note 10)
Stockholders’ equity:      
Preferred stock, no shares issued or outstanding at December 31, 2023 and 2022, respectively
Common stock, par value $0.007 per share; 25,000,000 and 14,285,714 shares authorized; 9,394,610 and 8,381,324 shares issued and outstanding as of December 31, 2023 and 2022, respectively 90,064 65,762 58,669
Additional paid-in capital 53,708,374 49,393,972 47,652,242
Accumulated deficit (50,677,413) (44,604,479) (36,667,468)
Total stockholders’ equity 3,121,025 4,855,255 11,043,443
Total liabilities and stockholders’ equity $ 6,552,014 $ 8,221,552 $ 12,182,125