v3.22.1
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Mar. 31, 2022
Dec. 31, 2021
Current assets:    
Cash and cash equivalents $ 566,013 $ 528,394
Accounts receivable, net 138,948 89,394
Due from factor, net 879,042 985,288
Inventory 2,492,605 2,755,358
Prepaid expenses and other current assets 544,269 417,900
Total current assets 4,620,877 4,776,334
Deferred offering costs 367,696 367,696
Property, equipment and software, net 88,650 97,265
Goodwill 18,264,822 18,264,822
Intangible assets, net 12,303,501 12,841,313
Deposits 137,794 137,794
Right of use asset 250,244  
Total assets 36,033,584 36,485,224
Current liabilities:    
Accounts payable 8,535,132 6,562,690
Accrued expenses and other liabilities 2,906,659 2,237,145
Deferred revenue 348,104 276,397
Due to related parties 256,530 277,635
Contingent consideration liability 13,379,797 12,179,476
Convertible notes, current 100,000 100,000
Accrued interest payable 1,561,467 1,110,679
Note payable - related party 309,489 299,489
Venture debt, net of discount 6,251,755 6,001,755
Loan payable, current 3,502,000 2,502,000
Promissory note payable 3,500,000 3,500,000
Right of use liability, current portion 198,686  
Total current liabilities 40,849,619 35,047,266
Convertible note payable, net 5,671,267 5,501,614
Loan payable 366,764 713,182
Derivative liability 2,664,171 2,294,720
Warrant liability 12,253 18,223
Right of use liability 51,558  
Total liabilities 49,615,632 43,575,005
Commitments and contingencies (Note 11)
Stockholders' deficit:    
Common stock, $0.0001 par, 200,000,000 shares authorized, 13,875,591 and 13,001,690 shares issued and outstanding as of March 31, 2022 and December 31, 2021, respectively 1,387 1,300
Additional paid-in capital 59,953,461 58,612,873
Accumulated deficit (73,536,896) (65,703,954)
Total stockholders' deficit (13,582,048) (7,089,781)
Total liabilities and stockholders' deficit $ 36,033,584 $ 36,485,224