XML 43 R26.htm IDEA: XBRL DOCUMENT v3.23.3
LIABILITIES AND DEBT (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2023
Dec. 31, 2022
LIABILITIES AND DEBT    
Schedule of accrued expenses and other liabilities

    

June 30, 

    

December 31, 

2023

2022

Accrued expenses

$

503,927

$

668,714

Reserve for returns

 

 

307,725

Payroll related liabilities

 

4,009,812

 

2,618,870

Sales tax liability

 

277,800

 

262,765

Other liabilities

 

247,398

 

78,845

$

5,038,937

$

3,936,920

    

December 31, 

2022

2021

Accrued expenses

$

668,714

$

178,819

Reserve for returns

 

307,725

 

33,933

Payroll related liabilities

 

2,618,870

 

1,183,598

Sales tax liability

 

262,765

 

225,804

Due to seller

396,320

Other liabilities

 

78,845

 

59,613

$

3,936,920

$

2,078,087

Summary of the convertible notes

    

    

Unamortized

    

Convertible Note

Principal

Debt Discount

Payable, Net

Balance, December 31, 2022

$

4,100,000

$

(1,378,200)

$

2,721,800

Repayments of notes

 

(4,000,000)

 

 

(4,000,000)

Amortization of debt discount

 

 

689,100

 

689,100

Loss on extinguishment of debt

 

 

689,100

 

689,100

Balance, June 30, 2023

$

100,000

$

$

100,000

    

    

Unamortized

    

Convertible Note

    

Principal

    

Debt Discount

    

Payable, Net

Balance, December 31, 2020

$

100,000

$

$

100,000

Issuance of Oasis note, net of issuance costs

 

5,265,000

 

(715,000)

 

4,550,000

Issuance of FirstFire First note, net of issuance costs

 

1,575,000

 

(315,000)

 

1,260,000

Issuance of Second FirstFire note, net of issuance costs

 

2,625,000

 

(530,000)

 

2,095,000

Derivative liability in connection with notes

 

 

(3,204,924)

 

(3,204,924)

Amortization of debt discount

 

 

801,538

 

801,538

Balance, December 31, 2021

9,565,000

(3,963,386)

5,601,614

Proceeds from issuance of notes

8,943,750

(1,992,500)

6,951,250

Repayments of notes

(4,943,750)

(4,943,750)

Conversion of notes into common stock

(9,465,000)

(9,465,000)

Warrant and common shares issued with convertible notes

(1,368,741)

(1,368,741)

Derivative liability in connection with notes

(559,957)

(559,957)

Amortization of debt discount

6,506,384

6,506,384

Balance, December 31, 2022

$

4,100,000

$

(1,378,200)

$

2,721,800

summary of promissory notes payable, net

    

June 30,

    

December 31,

2023

2022

Bailey Note

$

3,500,000

$

3,500,000

Sundry Note

 

 

5,500,000

March 2023 Notes - principal

 

2,458,750

 

March 2023 Notes - unamortized debt discount

 

(344,911)

 

Promissory note payable, net

$

5,613,839

$

9,000,000