XML 17 R2.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Balance Sheets - USD ($)
Mar. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Current Assets:      
Cash and cash equivalents   $ 10,882,077 $ 3,297,564
Restricted cash   2,100,000
Cash and cash equivalents $ 10,515,820 8,782,077
Restricted cash 2,100,000 2,100,000
Marketable investment securities   2,478,953
Accounts receivable, net 1,579,614 1,399,153 2,398,872
Inventory, net 3,852,977 2,349,345 2,119,084
Prepaid expenses and other current assets 189,961 116,619 262,133
Other current assets 45,737
Total Current Assets 18,238,372 14,792,931 12,656,606
Property and equipment, net 192,711 143,852 234,308
Capitalized software development costs, net 1,710,652 1,540,121
Right-of-use assets 545,915 634,269 972,663
Other long-term assets 31,023 31,023 1,905,983
Total Assets 20,718,673 17,142,196 15,769,560
Current Liabilities:      
Accounts payable 2,563,454 2,819,703 2,059,771
Deferred revenue 4,141,790 3,113,010 1,704,224
Line of credit, bank 802,738 802,738 802,738
Margin line of credit account   1,980,937
Convertible notes payable   954,622
Dividend notes payable 4,023,923 4,023,923
Accrued interest 565,402 661,376 459,872
Accrued and other current liabilities 2,823,067 999,307 1,125,495
Accrued and other current liabilities - assumed in Merger 45,008 45,008
Lease liability, current portion 296,291 363,102 334,255
Total Current Liabilities 18,208,821 15,775,168 10,668,339
Non-current Liabilities:      
PIPE loan payable, net 5,165,893 4,068,953
Dividend notes payable   4,023,923
Gross sales royalty payable 1,000,000 1,000,000 1,000,000
Lease liability, net of current portion 278,071 305,125 668,228
Other liabilities   63,015
Total Liabilities 25,283,922 21,782,978 19,687,288
Commitments and Contingencies
Stockholders’ Deficit:      
Preferred stock, $0.0001 par value, 10 million shares authorized; zero shares issued and outstanding, respectively
Treasury stock at cost, 4,692 shares of common stock held, respectively (2,037,000) (2,037,000) (2,037,000)
Additional paid-in capital 21,294,479 18,548,931 10,479,738
Accumulated other comprehensive loss   (1,662)
Accumulated deficit (23,825,818) (21,155,496) (12,358,924)
Total Stockholders’ Deficit (4,565,249) (4,640,781) (3,917,728)
Total Liabilities and Stockholders’ Deficit 20,718,673 17,142,196 15,769,560
Series A Common Stock [Member]      
Stockholders’ Deficit:      
Common stock value 2,918 2,612 120
Series B Common Stock [Member]      
Stockholders’ Deficit:      
Common stock value 172 172
Nonrelated Party [Member]      
Current Liabilities:      
Notes payable, current portion 10,148 10,001 9,425
Non-current Liabilities:      
Note payables, net of current portion 7,137 9,732 2,402,783
Related Party [Member]      
Current Liabilities:      
Notes payable, current portion 2,937,000 2,937,000 1,237,000
Non-current Liabilities:      
Note payables, net of current portion $ 624,000 $ 624,000 $ 861,000