Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Balance Sheets (Unaudited)

v3.23.2
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
Jun. 30, 2023
Dec. 31, 2022
Current assets    
Cash and cash equivalents $ 836,770 $ 789,930
Investments in securities, fair value 4,675  
Accounts receivable, net 646,641 633,778
Other receivable 58,157 230,322
Prepaid expenses and other current assets 74,399 66,000
Total current assets 1,620,642 1,720,030
Property and equipment    
Property and equipment 394,314 355,725
Accumulated depreciation and amortization (240,018) (208,847)
Property and equipment, net 154,296 146,878
Other assets    
Operating lease right-of-use assets 339,765 370,164
Finance lease right-of-use assets 1,156,159 895,323
Investment in account receivable, net of discount and current portion 214,316 315,309
Security Deposit 22,477 25,575
Long term investments 104,431 94,431
Goodwill 1,426,182 1,426,182
Total other assets 3,263,330 3,126,984
Total assets 5,038,268 4,993,892
Current liabilities    
Accounts payable 34,808 32,092
Accrued expenses 553,942 658,743
Economic injury disaster loan, current portion 11,900 3,191
Finance lease liability, current portion 309,852 232,058
Operating lease liability, current portion 66,132 62,861
Current portion of long-term debt 30,470 29,011
Total current liabilities 1,007,104 1,017,956
Long-term liabilities    
Accrued salary, retirement, and incentive fee - related party 1,166,581 1,153,948
Economic injury disaster loan, net of current portion 147,170 157,869
Finance lease liability, net of current portion 766,683 575,852
Operating lease liability, net of current portion 273,633 307,303
Long term debt, net of current portion 39,110 54,865
Total long-term liabilities 2,393,177 2,249,837
Total liabilities 3,400,281 3,267,793
Commitments and Contingencies
Shareholders’ equity    
Preferred stock, $0.0001 par value, 5,000,000 shares authorized; 11 and 11 shares issued and outstanding at June 30, 2023 and December 31, 2022 [1]
Common stock, $0.0001 par value, 75,000,000 shares authorized; 22,941,357 and 22,941,357 shares issued and outstanding at June 30, 2023 and December 31, 2022 2,294 2,294
Additional paid in capital 13,085,380 13,085,993
Accumulated deficit (11,524,123) (11,345,465)
Non-controlling interest 74,436 (16,723)
Total shareholders’ equity 1,637,987 1,726,099
Total liabilities and shareholders’ equity $ 5,038,268 $ 4,993,892
[1] Par value is less than $0.01.