XML 49 R39.htm IDEA: XBRL DOCUMENT v3.23.3
Schedule of Pro-forma Balance Sheet (Details) - USD ($)
Sep. 30, 2023
Dec. 31, 2022
Sep. 30, 2022
Dec. 31, 2021
Current assets:        
Cash $ 1,011,000 $ 2,808,000    
Trade accounts receivable, net 1,159,000 126,000    
Other receivables 116,000 101,000    
Inventory, net 748,000 1,048,000    
Prepaid expenses and other current assets 167,000 79,000    
Total current assets 3,201,000 4,373,000    
Property, plant and equipment, net of depreciation 487,000 801,000    
Intangible assets, net of amortization 258,000 306,000    
Deposits 7,000 7,000    
Total assets 3,953,000 5,505,000    
Current liabilities:        
Accounts payable 1,692,000 1,534,000    
Disputed co-manufacturer accounts payable 499,000 499,000    
Accrued expenses 229,000 286,000    
Accrued payroll and employee related 240,000 233,000    
Total current liabilities 2,660,000 2,572,000    
Total liabilities 2,660,000 2,572,000    
Stockholders’ equity:        
Common stock    
Additional paid in capital 61,388,000 60,905,000    
Accumulated deficit (60,095,000) (57,972,000)    
Total stockholders’ equity 1,293,000 2,933,000 $ 4,616,000 $ 8,503,000
Total liabilities and stockholders’ equity 3,953,000 $ 5,505,000    
Pro Forma [Member]        
Current assets:        
Cash 2,401,000      
Trade accounts receivable, net 1,159,000      
Other receivables 116,000      
Inventory, net 748,000      
Prepaid expenses and other current assets 167,000      
Total current assets 4,591,000      
Property, plant and equipment, net of depreciation 487,000      
Intangible assets, net of amortization 258,000      
Deposits 7,000      
Total assets 5,343,000      
Current liabilities:        
Accounts payable 1,692,000      
Disputed co-manufacturer accounts payable 499,000      
Accrued expenses 229,000      
Accrued payroll and employee related 240,000      
Convertible notes payable 183,000      
Total current liabilities 2,843,000      
Total liabilities 2,843,000      
Stockholders’ equity:        
Common stock      
Additional paid in capital 61,388,000      
Accumulated deficit (58,888,000)      
Total stockholders’ equity 2,500,000      
Total liabilities and stockholders’ equity 5,343,000      
Convertible Debt Drawdown [Member]        
Current assets:        
Cash 1,390,000      
Total current assets 1,390,000      
Total assets 1,390,000      
Current liabilities:        
Accounts payable      
Convertible notes payable 1,390,000      
Total current liabilities 1,390,000      
Total liabilities 1,390,000      
Stockholders’ equity:        
Total stockholders’ equity      
Total liabilities and stockholders’ equity 1,390,000      
Conversion of Debt to Equity [Member]        
Current assets:        
Cash      
Total current assets      
Total assets      
Current liabilities:        
Accounts payable      
Convertible notes payable (1,207,000)      
Total current liabilities (1,207,000)      
Total liabilities (1,207,000)      
Stockholders’ equity:        
Accumulated deficit 1,207,000      
Total stockholders’ equity 1,207,000      
Total liabilities and stockholders’ equity      
Subscription Agreements [Member]        
Current assets:        
Cash 1,011,000      
Trade accounts receivable, net 1,159,000      
Other receivables 116,000      
Inventory, net 748,000      
Prepaid expenses and other current assets 167,000      
Total current assets 3,201,000      
Property, plant and equipment, net of depreciation 487,000      
Intangible assets, net of amortization 258,000      
Deposits 7,000      
Total assets 3,953,000      
Current liabilities:        
Accounts payable 1,692,000      
Disputed co-manufacturer accounts payable 499,000      
Accrued expenses 229,000      
Accrued payroll and employee related 240,000      
Convertible notes payable      
Total current liabilities 2,660,000      
Total liabilities 2,660,000      
Stockholders’ equity:        
Common stock      
Additional paid in capital 61,388,000      
Accumulated deficit (60,095,000)      
Total stockholders’ equity 1,293,000      
Total liabilities and stockholders’ equity $ 3,953,000