Quarterly report pursuant to Section 13 or 15(d)

Lessee Leases (Tables)

v3.23.1
Lessee Leases (Tables)
3 Months Ended
Mar. 31, 2023
Leases [Abstract]  
Schedule of lease costs recognized in consolidated statements of operations

Lease costs recognized in our consolidated statements of operations is summarized as follows:

 

    2023     2022  
    Three Months Ended
March 31,
 
    2023     2022  
Operating lease cost included in cost of goods   $ -     $ 7,964  
Operating lease cost included in operating costs     22,179       7,200  
Total operating lease cost (1)     22,179       15,164  
Finance lease cost, included in cost of goods:                
Amortization of lease assets     76,768       47,416  
Interest on lease liabilities     14,483       6,929  
Total finance lease cost     91,251       54,345  
Short-term lease cost     -       -  
Total lease cost   $ 113,430     $ 69,509  

 

(1) Right of use asset amortization under operating agreements was $15,199 and $12,488 for the three months ended March 31, 2023 and 2022, respectively.
Schedule of other information about lease amounts recognized in Condensed Consolidated Financial Statements

Other information about lease amounts recognized in our condensed consolidated financial statements is summarized as follows:

 

    March 31,
2023
    December 31,
2022
 
Weighted-average remaining lease term – operating leases     4.75 years       4.75 years  
Weighted-average remaining lease term – finance leases     3.73 years       4.63 years  
Weighted-average discount rate – operating leases     6.0 %     6.0 %
Weighted-average discount rate – finance leases     6.9 %     5.5 %
Schedule of finance lease liabilities

Finance lease liabilities were as follows:

 

    March 31,
2023
    December 31,
2022
 
Gross finance lease liabilities   $ 1,268,848     $ 897,849  
Less: imputed interest     (148,115 )     (89,939 )
Present value of finance lease liabilities     1,120,733       807,910  
Less: current portion     (225,738 )     (232,058 )
Long-term finance lease liabilities   $ 894,995     $ 575,852  
Schedule of operating lease liabilities

Operating lease liabilities were as follows:

 

    March 31,
2023
    December 31,
2022
 
Gross operating lease liabilities   $ 437,219     $ 428,946  
Less: imputed interest     (82,255 )     (58,782 )
Present value of operating lease liabilities     354,964       370,164  
Less: current portion     (64,484 )     (62,861 )
Long-term operating lease liabilities   $ 290,480     $ 307,303  
Schedule of lease maturities

Maturity of lease liabilities

 

12 months ending March 31,   Finance leases     Operating leases  
2022   $ 225,738     $ 64,484  
2023     306,365       71,279  
2024     290,463       78,611  
2025     226,040       86,511  
2026     72,127       54,077  
Total     1,120,733       354,964  
Less: Current maturities     (225,738 )     (64,484 )
Long-term liability   $ 894,995     $ 290,480