v3.25.0.1
CONSOLIDATED BALANCE SHEETS - USD ($)
Dec. 31, 2024
Dec. 31, 2023
Current Assets:    
Cash $ 3,589,318 $ 428,254
Accounts receivable, net 5,584 13,528
Inventories, net 126,071 282,071
Other receivables 0 20,519
Prepaid expenses 100,730 87,874
Marketable securities 24,660 36,735
Current assets of discontinued operations 0 159,297
Total Current Assets 3,846,363 1,028,278
Property and equipment, net 60,485 4,080,663
Operating lease right-of-use asset 108,270 201,048
Deposits 65,195 24,135
Total Assets 4,080,313 5,334,124
Current Liabilities:    
Accounts payable and accrued liabilities 702,065 435,018
Related party loan 0 1,000,000
Other current liabilities 68,204 25,859
Lease liability, current portion 106,706 90,172
Current liabilities of discontinued operations 0 106,597
Total Current Liabilities 876,975 1,657,646
Non-Current Liabilities:    
Lease liability, less current portion 8,114 118,517
Other liability 0 12,335
Total Non-Current Liabilities 8,114 130,852
Total Liabilities 885,089 1,788,498
Contingencies (Note 12)
Stockholders’ Equity:    
Common stock, par value $0.001 per share, 15,000,000 shares authorized; 7,153,647 and 6,477,182 shares issued and outstanding as of December 31, 2024 and 2023, respectively 7,154 6,477
Treasury stock (348,968 and 116,304 shares held at December 31, 2024 and 2023, respectively) (1,055,592) (434,048)
Additional paid-in capital 30,025,587 26,494,455
Shares to be issued, common shares (5,681 and 4,164 shares at December 31, 2024 and 2023, respectively) 25,573 74,476
Accumulated deficit (25,782,308) (22,582,170)
Accumulated other comprehensive loss (25,190) (13,564)
Total Stockholders’ Equity 3,195,224 3,545,626
Total Liabilities and Stockholders’ Equity $ 4,080,313 $ 5,334,124

Source