v3.21.2
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Mar. 31, 2021
Dec. 31, 2020
Current assets:    
Cash and cash equivalents $ 711,203 $ 575,986
Accounts receivable, net 12,832 35,532
Due from factor, net 181,032 210,033
Inventory 589,783 1,163,279
Prepaid expenses 218,853 23,826
Total current assets 1,713,703 2,008,656
Deferred offering costs 409,409 214,647
Property, equipment and software, net 53,293 62,313
Goodwill 6,479,218 6,479,218
Intangible assets, net 7,403,000 7,494,667
Deposits 92,668 92,668
Total assets 16,151,291 16,352,169
Current liabilities:    
Accounts payable 5,964,045 5,668,703
Accrued expenses and other liabilities 1,343,721 1,245,646
Deferred revenue   1,667
Due to related parties 378,676 441,453
Convertible notes, current 100,000 700,000
Accrued interest payable 1,131,518 737,039
Note payable - related party 137,856 137,856
Venture debt, current 300,000 5,854,326
Loan payable, current 1,563,000 992,000
Promissory note payable 4,500,000 4,500,000
Total current liabilities 15,418,816 20,278,690
Convertible notes 2,418,013 1,215,815
Loan payable 1,485,044 709,044
Venture debt, net of discount 5,668,319  
Warrant liability 5,703 6,265
Total liabilities 24,995,895 22,209,814
Commitments and contingencies (Note 12)
Stockholders' deficit:    
Undesignated preferred stock 66 66
Additional paid-in capital 27,518,971 27,481,995
Accumulated deficit (36,369,932) (33,345,997)
Total stockholders' deficit (8,844,604) (5,857,645)
Total liabilities and stockholders' deficit 16,151,291 16,352,169
Series Seed Preferred Stock    
Stockholders' deficit:    
Convertible preferred stock 2,071 2,071
Total stockholders' deficit 2,071 2,071
Series A convertible preferred stock    
Stockholders' deficit:    
Convertible preferred stock 565 565
Total stockholders' deficit 565 565
Series A-2 convertible preferred stock    
Stockholders' deficit:    
Convertible preferred stock 593 593
Total stockholders' deficit 593 593
Series A-3 convertible preferred stock    
Stockholders' deficit:    
Convertible preferred stock 904 904
Total stockholders' deficit 904 904
Series CF convertible preferred stock    
Stockholders' deficit:    
Convertible preferred stock 83 83
Total stockholders' deficit 83 83
Series B convertible preferred stock    
Stockholders' deficit:    
Total stockholders' deficit 2,075 2,075
Series B Convertible Preferred Stock    
Stockholders' deficit:    
Convertible preferred stock $ 2,075 $ 2,075