v3.22.1
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Dec. 31, 2021
Dec. 31, 2020
Current assets:    
Cash and cash equivalents $ 528,394 $ 575,986
Accounts receivable, net 89,394 35,532
Due from factor, net 985,288 210,033
Inventory, net 2,755,358 1,163,279
Prepaid expenses and other current assets 417,900 23,826
Total current assets 4,776,334 2,008,656
Deferred offering costs 367,696 214,647
Property, equipment and software, net 97,265 62,313
Goodwill 18,264,822 6,479,218
Intangible assets, net 12,841,313 7,494,667
Deposits 137,794 92,668
Total assets 36,485,224 16,352,169
Current liabilities:    
Accounts payable 6,562,690 5,668,703
Accrued expenses and other liabilities 2,237,145 1,245,646
Deferred revenue 276,397 1,667
Due to related parties 277,635 441,453
Contingent consideration liability 12,179,476  
Convertible notes, current 100,000 700,000
Accrued interest payable 1,110,679 737,039
Note payable - related party 299,489 137,856
Venture debt, net of discount 6,001,755 5,854,326
Loan payable, current 2,502,000 992,000
Promissory note payable 3,500,000 4,500,000
Total current liabilities 35,047,266 20,278,690
Convertible note payable, net 5,501,614 1,215,815
Loan payable 713,182 709,044
Derivative liability 2,294,720  
Warrant liability 18,223 6,265
Total liabilities 43,575,005 22,209,814
Commitments and contingencies (Note 12)
Stockholders' deficit:    
Common stock, $0.0001 par, 200,000,000 and 110,000,000 shares authorized, 13,001,690 and 664,167 shares issued and outstanding as of both December 31, 2021 and 2020, respectively 1,300 66
Additional paid-in capital 58,612,873 27,481,995
Accumulated deficit (65,703,954) (33,345,997)
Total stockholders' deficit (7,089,781) (5,857,645)
Total liabilities and stockholders' deficit $ 36,485,224 16,352,169
Series Seed Preferred Stock    
Stockholders' deficit:    
Convertible preferred stock   2,071
Series A preferred stock    
Stockholders' deficit:    
Convertible preferred stock   565
Series A-2 preferred stock    
Stockholders' deficit:    
Convertible preferred stock   593
Series A-3 preferred stock    
Stockholders' deficit:    
Convertible preferred stock   904
Series CF preferred stock    
Stockholders' deficit:    
Convertible preferred stock   83
Series B Convertible Preferred Stock    
Stockholders' deficit:    
Convertible preferred stock   $ 2,075