XML 34 R25.htm IDEA: XBRL DOCUMENT v3.23.1
Leases (Tables)
 3 Months Ended
Mar. 31, 2023
Leases [Abstract]  
Schedule of balance sheet information related to leases
   Balance Sheet Classification  March 31,
2023		   December 31,
2022		 
Assets             
Operating Lease Asset  Right of use asset, net  $1,357,555   $1,395,741 
Finance Lease Asset  Right of use asset, net   8,680    10,529 
Total Lease Assets     $1,366,235   $1,406,270 
              
Liabilities             
Operating Lease Liability – current portion  Current Lease Liabilities  $209,241   $199,535 
Finance Lease Liability – current portion  Current Lease Liabilities   8,621    8,466 
Operating Lease Liability – net of current portion  Long Term Lease Liabilities   1,505,830    1,562,022 
Finance Lease Liability – net of current portion  Long Term Lease Liabilities   2,338    4,600 
Total Lease Liabilities     $1,726,030   $1,774,623 

 
Schedule of weighted-average discount rate and weighted-average remaining lease term
   Weighted
Average
Discount
Rate		   Weighted
Average
Remaining
Lease Term
(in years)		 
Operating Leases   13.03%   5 
Finance Leases   13.39%   1 

  
Schedule of supplemental cash flow information related to operating leases
   Three Months ended 
   March 31, 
   2023   2022 
Cash payments for operating leases  $103,368   $100,356 
Cash payments for finance leases   2,526    2,796 

 
Schedule of undiscounted operating lease liabilities
    Operating
Leases		  
2023   $ 314,238  
2024     430,134  
2025     443,038  
2026     456,330  
2027     470,019  
2028 and thereafter     303,574  
Total undiscounted cash flows     2,417,333  
Less: interest     (702,262 )
Present value of lease liabilities   $ 1,715,071  

 
Schedule of undiscounted finance lease liabilities
    Finance Leases  
2023   $  7,180  
2024     4,782  
Total undiscounted cash flows     11,962  
Less: interest     (1,003 )
Present value of lease liabilities   $ 10,959