XML 86 R32.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Notes Payable and Lease Obligations (Tables)
 12 Months Ended
Dec. 31, 2019
Notes Payable and Lease Obligations [Abstract]  
Schedule of notes payable

    December 31,
2019		     December 31,
2018		  
                 
Vehicle note   $ —     $ 42,393  
Less current portion of notes payable and other long-term debt     —       (10,173 )
Notes payable and other long-term debt   $ —     $ 32,220
Schedule of lease expense

The components of lease expense were as follows:

 

    Year ended
December 31, 2019		  
Operating lease cost   $ 469,231  
Finance lease cost        
Amortization of assets     8,406  
Interest on finance lease obligations     7,298  
Variable lease cost     —  
Total net lease cost   $ 484,935  
Schedule of supplemental balance sheet information related to leases

Supplemental balance sheet information related to leases was as follows: 

             
   December 31, 2019 
Operating leases:  Related Party   Other   Total 
Right of use asset  $2,932,803   $314,433   $3,247,236 
                
Current operating lease liabilities   158,306    81,213    239,519 
Noncurrent operating lease liabilities   3,259,509    265,954    3,525,462 
Total operating lease liabilities  $3,417,815   $347,167   $3,764,981 

 

Finance leases: 

December 31, 2019

           
Right of use asset, at cost  $43,041           
Accumulated amortization   (21,934)          
Right of use asset, net  $21,107           
                
Current obligations of finance leases  $8,317           
Finance leases, net of current obligations   21,405           
Total finance lease liabilities  $29,722           
                
Weighted average remaining lease term (in years):               
Operating leases   11.0           
Finance leases   3.0           
                
Weighted average discount rate:               
Operating leases   5.8%          
Finance leases   20.8%          

 
Schedule of supplemental cash flow information related to leases

Supplemental cash flow and other information related to leases was as follows:

 

    Year ended
December 31, 2019		  
Cash paid for amounts included in the measurement of lease liabilities:      
Operating cash flows from operating leases   $ 430,359  
Operating cash flows from finance leases   $ 7,298  
Financing cash flows from finance leases   $ 6,634  
         
Right of use assets obtained in exchange for lease liabilities:        
Operating leases   $ 3,513,347  
Schedule of maturities of lease liabilities

Maturities of lease liabilities were as follows:

 

Years Ending December 31st,   Operating Leases   Finance Leases 
2020   $448,992   $13,597 
2021    461,657    12,355 
2022    465,759    10,051 
2023    461,310    4,514 
2024    407,133    — 

Thereafter

    2,901,022    — 

Total lease payments

    5,145,873    40,517 

Less amount representing interest

    (1,380,892)   (10,795)

Total lease obligations

    3,764,981    29,722 

Less current portion

    (239,519)   (8,317)

Long-term lease obligations

   $3,525,462   $21,405