Document And Entity Information
Document And Entity Information - shares | 9 Months Ended | |
Sep. 30, 2023 | Nov. 13, 2023 | |
Document Information [Line Items] | ||
Entity Central Index Key | 0001490161 | |
Entity Registrant Name | Sow Good Inc. | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Document Fiscal Period Focus | Q3 | |
Document Fiscal Year Focus | 2023 | |
Document Type | 10-Q | |
Document Quarterly Report | true | |
Document Period End Date | Sep. 30, 2023 | |
Document Transition Report | false | |
Entity File Number | 000-53952 | |
Entity Incorporation, State or Country Code | NV | |
Entity Tax Identification Number | 27-2345075 | |
Entity Address, Address Line One | 1440 N. Union Bower | |
Entity Address, City or Town | Irving | |
Entity Address, State or Province | TX | |
Entity Address, Postal Zip Code | 75061 | |
City Area Code | 214 | |
Local Phone Number | 623-6055 | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Non-accelerated Filer | |
Entity Small Business | true | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Trading Symbol | SOWG | |
Title of 12(b) Security | Common Stock | |
Entity Common Stock, Shares Outstanding | 5,603,083 |
Condensed Balance Sheets (Curre
Condensed Balance Sheets (Current Period Unaudited) - USD ($) | Sep. 30, 2023 | Dec. 31, 2022 |
Current assets: | ||
Cash and cash equivalents | $ 2,096,672 | $ 276,464 |
Accounts receivable, net | 1,388,630 | 191,022 |
Prepaid expenses | 148,452 | 137,692 |
Inventory | 2,240,670 | 1,972,879 |
Total current assets | 5,874,424 | 2,578,057 |
Property and equipment: | ||
Construction in progress | 721,563 | 2,487,673 |
Property and equipment | 6,147,965 | 3,055,579 |
Less accumulated depreciation | (814,349) | (508,257) |
Total property and equipment, net | 6,055,179 | 5,034,995 |
Security deposit | 36,309 | 24,000 |
Right-of-use asset | 1,551,252 | 1,261,525 |
Total assets | 13,517,164 | 8,898,577 |
Current liabilities: | ||
Accounts payable | 709,697 | 452,606 |
Accrued interest | 646,382 | 226,575 |
Accrued expenses | 283,723 | 158,453 |
Current portion of operating lease liabilities | 165,869 | 52,543 |
Total current liabilities | 2,728,716 | 890,177 |
Operating lease liabilities | 1,493,001 | 1,301,355 |
Total liabilities | 10,647,178 | 6,087,690 |
Commitments and contingencies | ||
Stockholders' equity: | ||
Preferred stock, $0.001 par value, 20,000,000 shares authorized, no shares issued and outstanding | 0 | 0 |
Common stock, $0.001 par value, 500,000,000 shares authorized, 5,603,083 and 4,847,384 shares issued and outstanding as of September 30, 2023 and December 31, 2022 | 4,942 | 4,847 |
Additional paid-in capital | 62,933,052 | 58,485,602 |
Accumulated deficit | (60,068,008) | (55,679,562) |
Total stockholders' equity | 2,869,986 | 2,810,887 |
Total liabilities and stockholders' equity | 13,517,164 | 8,898,577 |
Related Party [Member] | ||
Current liabilities: | ||
Current maturities of notes payable | 638,004 | 0 |
Notes payable, net | 5,843,882 | 3,502,243 |
Nonrelated Party [Member] | ||
Current liabilities: | ||
Current maturities of notes payable | 285,041 | 0 |
Notes payable, net | $ 581,579 | $ 393,915 |
Condensed Balance Sheets (Cur_2
Condensed Balance Sheets (Current Period Unaudited) (Parentheticals) - USD ($) | Sep. 30, 2023 | Dec. 31, 2022 |
Preferred stock, par value (in dollars per share) | $ 0.001 | $ 0.001 |
Preferred stock, shares authorized (in shares) | 20,000,000 | 20,000,000 |
Preferred stock, shares issued (in shares) | 0 | 0 |
Preferred stock, shares outstanding (in shares) | 0 | 0 |
Common stock, par value (in dollars per share) | $ 0.001 | $ 0.001 |
Common stock, shares authorized (in shares) | 500,000,000 | 500,000,000 |
Common stock, shares issued (in shares) | 5,603,083 | 4,847,384 |
Common stock, shares outstanding (in shares) | 5,603,083 | 4,847,384 |
Related Party [Member] | ||
Debt discounts, current | $ 261,996 | |
Debt discounts, non current | 1,851,118 | $ 2,692,757 |
Nonrelated Party [Member] | ||
Debt discounts, current | 114,959 | |
Debt discounts, non current | $ 148,421 | $ 336,085 |
Condensed Statements of Operati
Condensed Statements of Operations (Unaudited) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | |
Revenues | $ 5,034,203 | $ 87,741 | $ 6,548,479 | $ 381,056 |
Cost of goods sold | 2,717,254 | 65,195 | 5,046,434 | 263,289 |
Gross profit | 2,316,949 | 22,546 | 1,502,045 | 117,767 |
Operating expenses: | ||||
Salaries and benefits | 1,262,332 | 788,450 | 2,644,087 | 2,947,505 |
Professional services | 294,720 | 61,209 | 404,256 | 177,197 |
Other general and administrative expenses | 350,082 | 403,429 | 1,265,056 | 1,296,294 |
Total general and administrative expenses | 1,907,134 | 1,253,088 | 4,313,399 | 4,420,996 |
Depreciation and amortization | 72,190 | 69,127 | 227,606 | 202,046 |
Total operating expenses | 1,979,324 | 1,322,215 | 4,541,005 | 4,623,042 |
Net operating income (loss) | 337,625 | (1,299,669) | (3,038,960) | (4,505,275) |
Other expense: | ||||
Interest expense | (3,641) | (383,995) | (1,349,486) | (843,240) |
Gain on disposal of property and equipment | 0 | 36,392 | 0 | 36,392 |
Total other expense | (3,641) | (347,603) | (1,349,486) | (806,848) |
Net income (loss) | $ 333,984 | $ (1,647,272) | $ (4,388,446) | $ (5,312,123) |
Basic weighted average shares (in shares) | 5,123,735 | 4,845,851 | 4,942,182 | 4,831,346 |
Basic income (loss) per share (in dollars per share) | $ 0.07 | $ (0.34) | $ (0.89) | $ (1.1) |
Diluted weighted average shares (in shares) | 8,066,577 | 4,845,851 | 4,942,182 | 4,831,346 |
Diluted income (loss) per share (in dollars per share) | $ 0.04 | $ (0.34) | $ (0.89) | $ (1.1) |
Statements of Changes in Stockh
Statements of Changes in Stockholders' Equity (Unaudited) - USD ($) | Related Party [Member] Common Stock [Member] | Related Party [Member] Additional Paid-in Capital [Member] | Related Party [Member] Deferred Compensation, Share-Based Payments [Member] | Related Party [Member] Retained Earnings [Member] | Related Party [Member] | Nonrelated Party [Member] Common Stock [Member] | Nonrelated Party [Member] Additional Paid-in Capital [Member] | Nonrelated Party [Member] Deferred Compensation, Share-Based Payments [Member] | Nonrelated Party [Member] Retained Earnings [Member] | Nonrelated Party [Member] | Officers and Directors [Member] Common Stock [Member] | Officers and Directors [Member] Additional Paid-in Capital [Member] | Officers and Directors [Member] Deferred Compensation, Share-Based Payments [Member] | Officers and Directors [Member] Retained Earnings [Member] | Officers and Directors [Member] | Advisory Board [Member] Common Stock [Member] | Advisory Board [Member] Additional Paid-in Capital [Member] | Advisory Board [Member] Deferred Compensation, Share-Based Payments [Member] | Advisory Board [Member] Retained Earnings [Member] | Advisory Board [Member] | Employees and Advisors [Member] Common Stock [Member] | Employees and Advisors [Member] Additional Paid-in Capital [Member] | Employees and Advisors [Member] Deferred Compensation, Share-Based Payments [Member] | Employees and Advisors [Member] Retained Earnings [Member] | Employees and Advisors [Member] | Common Stock [Member] | Additional Paid-in Capital [Member] | Deferred Compensation, Share-Based Payments [Member] | Retained Earnings [Member] | Total |
Balance (in shares) at Dec. 31, 2021 | 4,809,070 | |||||||||||||||||||||||||||||
Balance at Dec. 31, 2021 | $ 4,809 | $ 54,342,027 | $ 26,066 | $ (43,552,494) | $ 10,820,408 | |||||||||||||||||||||||||
Common stock options granted for services | $ 0 | $ 530,908 | $ 0 | $ 0 | $ 530,908 | $ 0 | $ 120,593 | $ 0 | $ 0 | $ 120,593 | ||||||||||||||||||||
Net loss | $ 0 | 0 | 0 | (5,312,123) | (5,312,123) | |||||||||||||||||||||||||
Common stock warrants granted pursuant to debt financing | $ 0 | $ 2,614,196 | $ 0 | $ 0 | $ 2,614,196 | $ 0 | $ 444,330 | $ 0 | $ 0 | $ 444,330 | ||||||||||||||||||||
Common stock issued for services (in shares) | 26,059 | 12,255 | ||||||||||||||||||||||||||||
Common stock issued for services | $ 26 | 76,038 | (26,066) | 0 | 49,998 | $ 12 | $ 29,988 | $ 0 | $ 0 | $ 30,000 | ||||||||||||||||||||
Balance (in shares) at Sep. 30, 2022 | 4,847,384 | |||||||||||||||||||||||||||||
Balance at Sep. 30, 2022 | $ 4,847 | 58,158,080 | 0 | (48,864,617) | 9,298,310 | |||||||||||||||||||||||||
Balance (in shares) at Jun. 30, 2022 | 4,840,974 | |||||||||||||||||||||||||||||
Balance at Jun. 30, 2022 | $ 4,841 | 57,637,706 | 0 | (47,217,345) | 10,425,202 | |||||||||||||||||||||||||
Common stock options granted for services | $ 0 | 113,166 | 0 | 0 | 113,166 | 0 | 17,702 | 0 | 0 | 17,702 | ||||||||||||||||||||
Net loss | $ 0 | 0 | 0 | (1,647,272) | (1,647,272) | |||||||||||||||||||||||||
Common stock warrants granted pursuant to debt financing | 0 | 364,512 | 0 | 0 | 364,512 | |||||||||||||||||||||||||
Common stock issued for services (in shares) | 6,410 | |||||||||||||||||||||||||||||
Common stock issued for services | $ 6 | 24,994 | 0 | 0 | 25,000 | |||||||||||||||||||||||||
Balance (in shares) at Sep. 30, 2022 | 4,847,384 | |||||||||||||||||||||||||||||
Balance at Sep. 30, 2022 | $ 4,847 | 58,158,080 | 0 | (48,864,617) | 9,298,310 | |||||||||||||||||||||||||
Balance (in shares) at Dec. 31, 2022 | 4,847,384 | |||||||||||||||||||||||||||||
Balance at Dec. 31, 2022 | $ 4,847 | 58,485,602 | 0 | (55,679,562) | 2,810,887 | |||||||||||||||||||||||||
Common stock issued in private placement offering (in shares) | 735,000 | |||||||||||||||||||||||||||||
Common stock issued in private placement offering | $ 74 | 3,674,926 | 0 | 0 | 3,675,000 | |||||||||||||||||||||||||
Common stock options granted for services | $ 0 | 330,922 | 0 | 0 | 330,922 | 0 | 68,514 | 0 | 0 | 68,514 | ||||||||||||||||||||
Net loss | $ 0 | 0 | 0 | (4,388,446) | (4,388,446) | |||||||||||||||||||||||||
Common stock warrants granted pursuant to debt financing | $ 0 | $ 197,198 | $ 0 | $ 0 | $ 197,198 | $ 0 | $ 50,682 | $ 0 | $ 0 | $ 50,682 | ||||||||||||||||||||
Common stock issued for services (in shares) | 20,699 | |||||||||||||||||||||||||||||
Common stock issued for services | $ 21 | 125,208 | 0 | 0 | 125,229 | |||||||||||||||||||||||||
Balance (in shares) at Sep. 30, 2023 | 5,603,083 | |||||||||||||||||||||||||||||
Balance at Sep. 30, 2023 | $ 4,942 | 62,933,052 | 0 | (60,068,008) | 2,869,986 | |||||||||||||||||||||||||
Balance (in shares) at Jun. 30, 2023 | 4,868,083 | |||||||||||||||||||||||||||||
Balance at Jun. 30, 2023 | $ 4,868 | 59,117,367 | 0 | (60,401,992) | (1,279,757) | |||||||||||||||||||||||||
Common stock issued in private placement offering (in shares) | 735,000 | |||||||||||||||||||||||||||||
Common stock issued in private placement offering | $ 74 | 3,674,926 | 0 | 0 | 3,675,000 | |||||||||||||||||||||||||
Common stock options granted for services | $ 0 | $ 106,215 | $ 0 | $ 0 | $ 106,215 | $ 0 | $ 34,544 | $ 0 | $ 0 | $ 34,544 | ||||||||||||||||||||
Net loss | $ 0 | 0 | 0 | 333,984 | 333,984 | |||||||||||||||||||||||||
Balance (in shares) at Sep. 30, 2023 | 5,603,083 | |||||||||||||||||||||||||||||
Balance at Sep. 30, 2023 | $ 4,942 | $ 62,933,052 | $ 0 | $ (60,068,008) | $ 2,869,986 |
Condensed Statements of Cash Fl
Condensed Statements of Cash Flows (Unaudited) - USD ($) | 9 Months Ended | |
Sep. 30, 2023 | Sep. 30, 2022 | |
CASH FLOWS FROM OPERATING ACTIVITIES | ||
Net loss | $ (4,388,446) | $ (5,312,123) |
Adjustments to reconcile net loss to net cash used in operating activities: | ||
Depreciation and amortization | 306,092 | 223,887 |
Non-cash amortization of right-of-use asset and liability | 15,245 | 16,816 |
Gain on disposal of property and equipment | 0 | (36,392) |
Impairment of obsolete inventory | 2,075,080 | 129,162 |
Issuance of Stock and Warrants for Services or Claims | 125,229 | 79,998 |
Amortization of stock options | 399,436 | 651,501 |
Amortization of stock warrants issued as a debt discount | 900,228 | 607,320 |
Decrease (increase) in current assets: | ||
Accounts receivable | (1,197,608) | (213,509) |
Prepaid expenses | (10,760) | (37,333) |
Inventory | (2,342,871) | (577,788) |
Security deposits | (12,309) | (14,000) |
Increase (decrease) in current liabilities: | ||
Accounts payable | 257,091 | 208,486 |
Accrued interest | 419,807 | 0 |
Accrued expenses | 125,270 | 124,929 |
Net cash used in operating activities | (3,328,516) | (4,149,046) |
CASH FLOWS FROM INVESTING ACTIVITIES | ||
Proceeds received from disposal of property and equipment | 0 | 63,957 |
Purchase of property and equipment | (1,326,276) | (154,853) |
Cash paid for construction in progress | 0 | (2,175,241) |
Cash paid for intangible assets | 0 | (5,929) |
Net cash used in investing activities | (1,326,276) | (2,272,066) |
CASH FLOWS FROM FINANCING ACTIVITIES | ||
Proceeds from the issuance of common stock | 3,675,000 | 0 |
Proceeds received from notes payable, related parties | 2,400,000 | 3,870,000 |
Proceeds received from notes payable | 400,000 | 580,000 |
Net cash provided by financing activities | 6,475,000 | 4,450,000 |
NET CHANGE IN CASH AND CASH EQUIVALENTS | 1,820,208 | (1,971,112) |
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | 276,464 | 3,345,928 |
CASH AND CASH EQUIVALENTS AT END OF PERIOD | 2,096,672 | 1,374,816 |
SUPPLEMENTAL INFORMATION: | ||
Interest paid | 27,878 | 134,444 |
Income taxes paid | 0 | 0 |
NON-CASH INVESTING AND FINANCING ACTIVITIES: | ||
Reclassification of construction in progress to property and equipment | 1,766,110 | 0 |
Value of debt discounts attributable to warrants | 247,880 | 3,058,526 |
Officers and Directors [Member] | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||
Issuance of Stock and Warrants for Services or Claims | 125,229 | 49,998 |
Advisors and Consultants [Member] | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||
Issuance of Stock and Warrants for Services or Claims | $ 0 | $ 30,000 |
Note 1 - Organization and Natur
Note 1 - Organization and Nature of Business | 9 Months Ended |
Sep. 30, 2023 | |
Notes to Financial Statements | |
Nature of Operations [Text Block] | 1 Organization and Nature of Business Effective January 21, 2021, October 1, 2020 April 2, 2012, Ante5, July 1, 2010. October 2010 August 2019, Ante5, On May 5, 2021, first July 23, 2021, In the first 2023, 9 nine second 2023, second third sixth first 2024. |
Note 2 - Basis of Presentation
Note 2 - Basis of Presentation and Significant Accounting Policies | 9 Months Ended |
Sep. 30, 2023 | |
Notes to Financial Statements | |
Basis of Presentation and Significant Accounting Policies [Text Block] | Note 2 Basis of Presentation and Significant Accounting Policies The interim condensed financial statements included herein, presented in accordance with United States generally accepted accounting principles ("GAAP") and stated in US dollars, have been prepared by the Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC"). Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the disclosures are adequate to not These statements reflect all adjustments, which in the opinion of management, are necessary for fair presentation of the information contained therein. Except as otherwise disclosed, all such adjustments are of a normal recurring nature. It is suggested that these interim condensed financial statements be read in conjunction with the audited financial statements for the year ended December 31, 2022 10 Use of Estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reporting period. Actual results could differ from those estimates. Reclassifications Certain amounts in the prior period financial statements have been reclassified to conform with the current period. Cash in Excess of FDIC Limits The Company maintains its cash in bank deposit accounts which, at times, may $250,000 September 30, 2023 not Fair Value of Financial Instruments The Company's financial statements are prepared in accordance with ASC 820, Level 1: Level 2: 1 Level 3: no Property and Equipment Property and equipment are stated at the lower of cost or estimated net recoverable amount. The cost of property, plant and equipment is depreciated using the straight-line method based on the lesser of the estimated useful lives of the assets or the lease term based on the following life expectancy: (In years) Software 3, or over the life of the agreement Website 3 Office equipment 5 Furniture and fixtures 5 Machinery and equipment 7 - 10 Leasehold improvements Fully extended lease-term Repairs and maintenance expenditures are charged to operations as incurred. Major improvements and replacements, which extend the useful life of an asset, are capitalized and depreciated over the remaining estimated useful life of the asset. When assets are retired or sold, the cost and related accumulated depreciation and amortization are eliminated, and any resulting gain or loss is reflected in operations. Depreciation was $306,092 and $223,887 for the nine September 30, 2023 2022 nine September 30, 2023 2022 Impairment of Long-Lived Assets Long-lived assets held and used by the Company are reviewed for possible impairment whenever events or circumstances indicate the carrying amount of an asset may not Our intellectual property is comprised of indefinite-lived brand names acquired and have been assigned an indefinite life as we currently anticipate that these brand names will contribute cash flows to the Company perpetually. We evaluate the recoverability of intangible assets periodically by taking into account events or circumstances that may may Inventory Inventory, consisting of raw materials, material overhead, labor, and manufacturing overhead, are stated at the average cost or net realizable value and consists of the following: September 30, December 31, 2023 2022 Finished goods $ 369,227 $ 384,241 Packaging materials 485,840 416,663 Work in progress 633,473 864,460 Raw materials 752,130 307,515 Total inventory $ 2,240,670 $ 1,972,879 During the nine September 30, 2023 Revenue Recognition The Company recognizes revenue in accordance with ASC 606 Revenue from Contracts with Customers 606” 606, five 606, five 1 2 3 4 5 Customer Concentration For the three September 30, 2023 one one three September 30, 2022, two nine September 30, 2023 2022 For the nine September 30, 2023 nine September 30, 2022, nine September 30, 2023 2022 Accounts Receivable Accounts receivable are carried at their estimated collectible amounts. Trade accounts receivable are periodically evaluated for collectability based on past credit history with customers and their current financial condition. The Company had an allowance for doubtful accounts of $1,894 as of September 30, 2023 Supplier Concentration For the three September 30, 2023 three September 30, 2022 no 10% For the nine September 30, 2023 nine September 30, 2022 no 10% Basic and Diluted Earnings (Loss) Per Share The basic net loss per common share is computed by dividing the net loss by the weighted average number of common shares outstanding. Diluted net loss per common share is computed by dividing the net loss adjusted on an “as if converted” basis, by the weighted average number of common shares outstanding plus potential dilutive securities. For the periods presented, potential dilutive securities had an anti-dilutive effect and were not Income Taxes The Company recognizes deferred tax assets and liabilities based on differences between the financial reporting and tax basis of assets and liabilities using the enacted tax rates and laws that are expected to be in effect when the differences are expected to be recovered. The Company provides a valuation allowance for deferred tax assets for which it does not not. Stock Based Compensation The Company accounts for equity instruments issued to employees in accordance with the provisions of ASC 718 718 2018 07 2018 07 5 7 nine September 30, 2023 2022 nine September 30, 2023 2022 Recent Accounting Pronouncements Recently Adopted Accounting Standards Financial Instruments – Credit Losses. The Financial Accounting Standards Board ("FASB") issued five 1 June 2016, 2016 13, 326” 2 November 2018, 2018 19, 326, 3 April 2019, 2019 04, 326, 815, 825, 4 May 2019, 2019 05, 326 5 November 2019, 2019 11, 326, February March 2020, 2020 02, 326 842 No. 119 No. 2016 02, 842 2020 03, 326. ASU 2016 13 2018 19 not 2019 04 2019 05 326 20, 825 10, 2019 11 2020 02 7 No. 119 326 842. 2020 03 2016 13, 2018 19, 2019 04, 2019 05, 2019 11, 2020 02 2020 03 January 1, 2023, not Our financial assets are limited to trade receivables. We estimate our reserve based on historical loss information. We believe that historical loss information is a reasonable base on which to determine expected credit losses for trade receivables held at the reporting date because the composition of the trade receivables at the reporting date is consistent with that used in developing the historical credit-loss percentages. However, the Company will continue to monitor and adjust the historical loss rates to reflect the effects of current conditions and forecasted changes. No September 30, 2023 |
Note 3 - Going Concern
Note 3 - Going Concern | 9 Months Ended |
Sep. 30, 2023 | |
Notes to Financial Statements | |
Substantial Doubt about Going Concern [Text Block] | Note 3 Going Concern As of September 30, 2023, September 30, 2023, may not may not twelve During the current third 2023, third 2023, Management has developed and implemented a comprehensive plan to improve the Company's financial position. In the third 2023, The financial statements do not not |
Note 4 - Related Party
Note 4 - Related Party | 9 Months Ended |
Sep. 30, 2023 | |
Notes to Financial Statements | |
Related Party Transactions Disclosure [Text Block] | Note 4 Related Party Debt Financing On May 11, 2023, one ten $100,000 May 11, 2024 June 30 December 31. On April 25, 2023, ten $100,000 April 25, 2024 June 30 December 31. April 25, 2023, On August 23, 2022, ten $100,000 August 23, 2025 January 1, 2025. January 5, 2023 April 11, 2023, two Common Stock Issued to Directors for Services On June 1, 2023, five Common Shares Issued Pursuant to Private Placement Offering On August 30, 2023, Leases The Company leases a 20,945 square foot facility in Irving, Texas, under which an entity owned entirely by Ira Goldfarb is the landlord. The lease term is through September 15, 2025, two five |
Note 5 - Fair Value of Financia
Note 5 - Fair Value of Financial Instruments | 9 Months Ended |
Sep. 30, 2023 | |
Notes to Financial Statements | |
Fair Value Disclosures [Text Block] | Note 5 Fair Value of Financial Instruments The fair values of cash and cash equivalents, accounts receivable, accounts payable, and other current liabilities approximate their carrying amounts due to the short maturities of these instruments. We have financial instruments as of September 30, 2023 December 31, 2022 September 30, 2023 December 31, 2022 Carrying Value Estimated Fair Value Carrying Value Estimated Fair Value Liabilities Notes payable, related parties, net of $ 2,113,114 6,481,886 6,160,883 3,502,243 4,502,093 Notes payable, net of $ 263,380 866,620 858,041 393,915 413,018 Total liabilities 7,348,506 7,018,924 3,896,158 4,915,111 no 1 2 three September 30, 2023 |
Note 6 - Prepaid Expenses
Note 6 - Prepaid Expenses | 9 Months Ended |
Sep. 30, 2023 | |
Notes to Financial Statements | |
Prepaid Expenses [Text Block] | Note 6 Prepaid Expenses Prepaid expenses consist of the following: September 30, December 31, 2023 2022 Prepaid software licenses $ 45,424 $ 36,424 Prepaid insurance costs 20,437 16,746 Trade show advances 24,848 18,707 Prepaid rent - 27,043 Prepaid office and other costs 57,743 38,772 Total prepaid expenses $ 148,452 $ 137,692 |
Note 7 - Property and Equipment
Note 7 - Property and Equipment | 9 Months Ended |
Sep. 30, 2023 | |
Notes to Financial Statements | |
Property, Plant and Equipment Disclosure [Text Block] | Note 7 Property and Equipment Property and equipment as of September 30, 2023 December 31, 2022 September 30, December 31, 2023 2022 Machinery $ 4,578,679 $ 1,643,010 Leasehold improvements 1,409,767 1,257,108 Software 70,000 70,000 Website 71,589 71,589 Office equipment 17,930 13,872 Construction in progress 721,563 2,487,673 6,869,528 5,543,252 Less: Accumulated depreciation and amortization (814,349 ) (508,257 ) Total property and equipment, net $ 6,055,179 $ 5,034,995 Construction in progress consisted of costs incurred to build our second third nine September 30, 2023 The Company recognized depreciation of $306,092 and $223,887, of which $78,486 and $21,841 was allocated to inventory overhead, resulting in $227,606 and $202,046 of depreciation expense for the nine September 30, 2023 2022 nine September 30, 2023 2022 |
Note 8 - Leases
Note 8 - Leases | 9 Months Ended |
Sep. 30, 2023 | |
Notes to Financial Statements | |
Lessee, Operating Leases [Text Block] | Note 8 Leases The Company determines if an arrangement is a finance lease or operating lease at inception and recognizes right-of-use (“ROU”) assets and lease liabilities at commencement date based on the present value of the lease payments over the lease term. For operating leases, our right-of-use assets are amortized on a straight-line basis over the lease term with rent expense recorded to operating expenses. The depreciable life of related leasehold improvements is based on the shorter of the useful life or the lease term. The Company leases its 20,945 square foot facility under a non-cancelable real property lease agreement that expires on August 31, 2025, two five September 15, 2021. not On July 1, 2023, not The components of lease expense were as follows: For the Nine Months Ended September 30, 2023 2022 Right-of-Use lease cost: Amortization of right-of-use asset $ 79,213 $ 16,816 Total lease cost $ 79,213 $ 16,816 Supplemental balance sheet information related to leases was as follows: September 30, December 31, 2023 2022 Operating lease: Operating lease assets $ 1,551,252 $ 1,261,525 Current portion of operating lease liability $ 165,869 $ 52,543 Noncurrent operating lease liability 1,493,001 1,301,355 Total operating lease liability $ 1,658,870 $ 1,353,898 Weighted average remaining lease term: Operating leases (in years) 7.9 13.3 Weighted average discount rate: Operating lease 6.20 % 5.75 % Supplemental cash flow and other information related to operating leases was as follows: For the Nine Months Ended September 30, 2023 2022 Cash paid for amounts included in the measurement of lease liabilities: Operating cash flows used for operating leases $ 128,840 $ 33,609 The future minimum lease payments due under operating leases as of September 30, 2023 Fiscal Year Ending Minimum Lease December 31, Commitments 2023 (for the three months remaining) $ 65,595 2024 265,827 2025 274,834 2026 223,171 2027 and thereafter 1,412,988 $ 2,242,415 Less effects of discounting 583,545 Lease liability recognized $ 1,658,870 |
Note 9 - Notes Payable, Related
Note 9 - Notes Payable, Related Parties | 9 Months Ended |
Sep. 30, 2023 | |
Notes to Financial Statements | |
Long-Term Debt [Text Block] | Note 9 Notes Payable, Related Parties Notes payable, related parties consists of the following as of September 30, 2023 December 31, 2022 September 30, December 31, 2023 2022 On May 11, 2023, the Company received $ 100,000 May 11, 2024 8% 25,000 2.50 ten 0.01 9.00 $ 100,000 $ - On April 25, 2023, the Company received $ 50,000 April 25, 2024 8% 12,500 2.50 ten 0.01 9.00 50,000 - On April 25, 2023, the Company received $ 750,000 April 25, 2024 8% 187,500 2.50 ten 0.01 9.00 750,000 - On April 11, 2023, the Company received $ 250,000 August 23, 2025 8% 62,500 2.60 ten 250,000 - On March 7, 2023, the Company received $ 250,000 August 23, 2025 8% 62,500 2.60 ten 250,000 - On March 2, 2023, the Company received $ 250,000 August 23, 2025 8% 62,500 2.60 ten 250,000 - On February 1, 2023, the Company received $ 500,000 August 23, 2025 8% 125,000 2.60 ten 500,000 - On January 5, 2023, the Company received $ 250,000 August 23, 2025 8% 62,500 2.60 ten 250,000 - On December 21, 2022, the Company received $ 250,000 August 23, 2025 8% 62,500 2.60 ten 250,000 250,000 On September 29, 2022, the Company received $ 500,000 August 23, 2025 8% 125,000 2.60 ten 500,000 500,000 On September 29, 2022, the Company received $ 250,000 August 23, 2025 8% 62,500 2.60 ten 250,000 250,000 On April 8, 2022, the Company received $ 2,000,000 6 April 8, 2025 500,000 2.35 ten 2,000,000 2,000,000 On April 8, 2022, the Company received $ 100,000 6% April 8, 2025 25,000 2.35 ten 100,000 100,000 On April 8, 2022, the Company received $ 100,000 6% April 8, 2025 25,000 2.35 ten 100,000 100,000 On April 8, 2022, the Company received $ 920,000 6% April 8, 2025 230,000 2.35 ten 920,000 920,000 On December 31, 2021, the Company received $ 1,500,000 8 December 31, 2024 225,000 2.21 ten 1,500,000 1,500,000 On December 31, 2021, the Company received $ 500,000 8 December 31, 2024 75,000 2.21 ten 500,000 500,000 On December 31, 2021, the Company received $ 25,000 8 December 31, 2024 3,750 2.21 ten 25,000 25,000 On December 31, 2021, the Company received $ 50,000 8 December 31, 2024 7,500 2.21 ten 50,000 50,000 Total notes payable, related parties 8,595,000 6,195,000 Less unamortized debt discounts: 2,113,114 2,692,757 Notes payable 6,481,886 3,502,243 Less: current maturities 638,004 - Notes payable, related parties, less current maturities $ 5,843,882 $ 3,502,243 The Company recorded discounts of $3,883,904 of debt discounts on warrants granted to the related parties on various dates from December 31, 2021 May 11, 2023. nine September 30, 2023 2022 three September 30, 2023 2022, The Company recognized a total of $1,182,124 and $752,257 of interest expense related to related party notes payable for the nine September 30, 2023 2022 nine September 30, 2023 2022 three September 30, 2023 2022, three September 30, 2023 three September 30, 2022 |
Note 10 - Notes Payable
Note 10 - Notes Payable | 9 Months Ended |
Sep. 30, 2023 | |
Notes to Financial Statements | |
Debt Disclosure [Text Block] | Note 10 Notes Payable Notes payable consists of the following as of September 30, 2023 December 31, 2022 September 30, December 31, 2023 2022 On April 25, 2023, the Company received $ 400,000 April 25, 2024 8% 100,000 2.50 ten 0.01 9.00 $ 400,000 $ - On April 8, 2022, the Company received $ 80,000 6% April 8, 2025 20,000 2.35 ten 80,000 80,000 On April 8, 2022, the Company received $ 500,000 6% April 8, 2025 125,000 2.35 ten 500,000 500,000 On June 16, 2020, the Company entered into a loan authorization and loan agreement with the United States Small Business Administration (the “SBA”), as lender, pursuant to the SBA’s Economic Injury Disaster Loan (“EIDL”) assistance program in light of the impact of the COVID-19 pandemic on the Company’s business (the “EIDL Loan Agreement”) encompassing a $ 150,000 3.75 731 $ 150,000 $ 150,000 Total notes payable 1,130,000 730,000 Less unamortized debt discounts: 439,170 336,085 Notes payable 690,830 393,915 Less: current maturities 212,546 - Notes payable, less current maturities $ 478,284 $ 393,915 The Company recorded discounts of $317,860, consisting of debt discounts on warrants granted to accredited investors between April 8, 2022 April 25, 2023. The Company recognized a total of $162,741 and $90,983 of interest expense related to notes payable (non-related party) for the nine September 30, 2023 2022 nine September 30, 2023 2022 three September 30, 2023 2022, three September 30, 2023 three September 30, 2022 |
Note 11 - Changes in Stockholde
Note 11 - Changes in Stockholders' Equity | 9 Months Ended |
Sep. 30, 2023 | |
Notes to Financial Statements | |
Equity [Text Block] | Note 11 Changes in Stockholders Equity Preferred Stock The Company has 20,000,000 authorized shares of $0.001 par value preferred stock. No shares have been issued to date. Common Stock The Company has 500,000,000 authorized shares of $0.001 par value common stock. As of September 30, 2023 Common Stock Issued to Directors for Services On June 1, 2023, five Common Shares Issued Pursuant to Private Placement Offering On August 30, 2023, |
Note 12 - Options
Note 12 - Options | 9 Months Ended |
Sep. 30, 2023 | |
Notes to Financial Statements | |
Share-Based Payment Arrangement [Text Block] | Note 12 Options The 2020 November 12, 2019 December 5, 2019, January 10, 2020 ( 14C” 2020 2020 14C. September 29, 2020, January 4, 2021, March 19, 2021, 2020 September 3, 2021. Outstanding Options Options to purchase an aggregate total of 650,708 shares of common stock at a weighted average strike price of $4.64, exercisable over a weighted average life of 7.6 years were outstanding as of September 30, 2023 The Company recognized a total of $399,436 and $651,501 of compensation expense during the nine September 30, 2023 2022 September 30, 2023 Options Granted On June 5, 2023, nineteen third $3.66, nine September 30, 2023 During July 2023, three third $2.95, nine September 30, 2023 September 30, 2023 Options Exercised No options were exercised during the nine September 30, 2023 2022 |
Note 13 - Warrants
Note 13 - Warrants | 9 Months Ended |
Sep. 30, 2023 | |
Notes to Financial Statements | |
Warrant Disclosure [Text Block] | Note 13 Warrants Outstanding Warrants Warrants to purchase an aggregate total of 2,291,250 shares of common stock at a weighted average strike price of $2.50, exercisable over a weighted average life of 8.7 years were outstanding as of September 30, 2023 September 30, 2023, April 24, 2024 August 23, 2025. nine September 30, 2023 2022 Warrants Granted On August 23, 2022, ten $100,000 August 23, 2025. may August 23, 2022 September 29, 2022 March 7, 2023, two On May 11, 2023, one $100,000 may thirty 30 third On April 25, 2023, $100,000 may thirty 30 third On April 25, 2023, $100,000 may thirty 30 third On April 25, 2023, $100,000 may thirty 30 third On April 11, 2023, one $100,000 may thirty 30 third On March 7, 2023, one $100,000 may thirty 30 third On March 2, 2023, $100,000 may thirty 30 third On February 1, 2023, $100,000 may thirty 30 third On January 5, 2023, one $100,000 may thirty 30 third |
Note 14 - Earnings Per Share
Note 14 - Earnings Per Share | 9 Months Ended |
Sep. 30, 2023 | |
Notes to Financial Statements | |
Earnings Per Share [Text Block] | Note 14 Earnings per Share Basic and diluted earnings per share for the three nine September 30, 2023 2022: Three Months Ended Nine Months Ended September 30, September 30, 2023 2022 2023 2022 Net income (loss) attributable to common shareholders $ 333,984 $ (1,647,272) $ (4,388,446) $ (5,312,123) Basic weighted average shares 5,123,735 4,845,851 4,942,182 4,831,346 Basic income (loss) per share $ 0.07 $ (0.34 ) $ (0.89 ) $ (1.10 ) Diluted weighted average shares $ 6,481,158 $ 4,845,851 $ 4,942,182 $ 4,831,346 Diluted income (loss) per share $ 0.05 $ (0.34 ) $ (0.89 ) $ (1.10 ) The table below includes information related to stock options and warrants that were outstanding at the end of each respective three nine September 30 2023, 2022. not three September 30, 2023, Three Months Ended Nine Months Ended September 30, September 30, 2023 2022 2023 2022 Weighted average stock options 650,436 632,426 615,662 600,796 Weighted average price of stock options $ 4.64 $ 4.81 $ 4.64 $ 4.81 Weighted average warrants 2,291,250 1,357,866 2,084,994 1,010,337 Weighted average price of warrants $ 2.50 $ 2.47 $ 2.50 $ 2.47 Average price of common stock $ 5.52 $ 2.92 $ 4.56 $ 2.76 |
Note 15 - Income Taxes
Note 15 - Income Taxes | 9 Months Ended |
Sep. 30, 2023 | |
Notes to Financial Statements | |
Income Tax Disclosure [Text Block] | Note 15 Income Taxes The provision for income taxes for the three nine September 30, 2023 2022 three nine September 30, 2023 2022 The Company regularly evaluates the realizability of its deferred tax assets and establishes a valuation allowance if it is more likely than not not September 30, 2023 December 31, 2022. |
Note 16 - Subsequent Events
Note 16 - Subsequent Events | 9 Months Ended |
Sep. 30, 2023 | |
Notes to Financial Statements | |
Subsequent Events [Text Block] | Note 16 Subsequent Events On October 26, 2023, five two November 1, 2023. first may five The Company evaluates events that have occurred after the balance sheet date through the date these financial statements were issued. No |
Significant Accounting Policies
Significant Accounting Policies (Policies) | 9 Months Ended |
Sep. 30, 2023 | |
Accounting Policies [Abstract] | |
Use of Estimates, Policy [Policy Text Block] | Use of Estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reporting period. Actual results could differ from those estimates. |
Reclassification, Comparability Adjustment [Policy Text Block] | Reclassifications Certain amounts in the prior period financial statements have been reclassified to conform with the current period. |
Cash and Cash Equivalents, Policy [Policy Text Block] | Cash in Excess of FDIC Limits The Company maintains its cash in bank deposit accounts which, at times, may $250,000 September 30, 2023 not |
Fair Value of Financial Instruments, Policy [Policy Text Block] | Fair Value of Financial Instruments The Company's financial statements are prepared in accordance with ASC 820, Level 1: Level 2: 1 Level 3: no |
Property, Plant and Equipment, Policy [Policy Text Block] | Property and Equipment Property and equipment are stated at the lower of cost or estimated net recoverable amount. The cost of property, plant and equipment is depreciated using the straight-line method based on the lesser of the estimated useful lives of the assets or the lease term based on the following life expectancy: (In years) Software 3, or over the life of the agreement Website 3 Office equipment 5 Furniture and fixtures 5 Machinery and equipment 7 - 10 Leasehold improvements Fully extended lease-term Repairs and maintenance expenditures are charged to operations as incurred. Major improvements and replacements, which extend the useful life of an asset, are capitalized and depreciated over the remaining estimated useful life of the asset. When assets are retired or sold, the cost and related accumulated depreciation and amortization are eliminated, and any resulting gain or loss is reflected in operations. Depreciation was $306,092 and $223,887 for the nine September 30, 2023 2022 nine September 30, 2023 2022 |
Impairment or Disposal of Long-Lived Assets, Policy [Policy Text Block] | Impairment of Long-Lived Assets Long-lived assets held and used by the Company are reviewed for possible impairment whenever events or circumstances indicate the carrying amount of an asset may not Our intellectual property is comprised of indefinite-lived brand names acquired and have been assigned an indefinite life as we currently anticipate that these brand names will contribute cash flows to the Company perpetually. We evaluate the recoverability of intangible assets periodically by taking into account events or circumstances that may may |
Inventory, Policy [Policy Text Block] | Inventory Inventory, consisting of raw materials, material overhead, labor, and manufacturing overhead, are stated at the average cost or net realizable value and consists of the following: September 30, December 31, 2023 2022 Finished goods $ 369,227 $ 384,241 Packaging materials 485,840 416,663 Work in progress 633,473 864,460 Raw materials 752,130 307,515 Total inventory $ 2,240,670 $ 1,972,879 During the nine September 30, 2023 |
Revenue from Contract with Customer [Policy Text Block] | Revenue Recognition The Company recognizes revenue in accordance with ASC 606 Revenue from Contracts with Customers 606” 606, five 606, five 1 2 3 4 5 |
Receivable [Policy Text Block] | Accounts Receivable Accounts receivable are carried at their estimated collectible amounts. Trade accounts receivable are periodically evaluated for collectability based on past credit history with customers and their current financial condition. The Company had an allowance for doubtful accounts of $1,894 as of September 30, 2023 |
Customer Concentration [Policy Text Block] | Supplier Concentration For the three September 30, 2023 three September 30, 2022 no 10% For the nine September 30, 2023 nine September 30, 2022 no 10% |
Earnings Per Share, Policy [Policy Text Block] | Basic and Diluted Earnings (Loss) Per Share The basic net loss per common share is computed by dividing the net loss by the weighted average number of common shares outstanding. Diluted net loss per common share is computed by dividing the net loss adjusted on an “as if converted” basis, by the weighted average number of common shares outstanding plus potential dilutive securities. For the periods presented, potential dilutive securities had an anti-dilutive effect and were not |
Income Tax, Policy [Policy Text Block] | Income Taxes The Company recognizes deferred tax assets and liabilities based on differences between the financial reporting and tax basis of assets and liabilities using the enacted tax rates and laws that are expected to be in effect when the differences are expected to be recovered. The Company provides a valuation allowance for deferred tax assets for which it does not not. |
Share-Based Payment Arrangement [Policy Text Block] | Stock Based Compensation The Company accounts for equity instruments issued to employees in accordance with the provisions of ASC 718 718 2018 07 2018 07 5 7 nine September 30, 2023 2022 nine September 30, 2023 2022 |
New Accounting Pronouncements, Policy [Policy Text Block] | Recent Accounting Pronouncements Recently Adopted Accounting Standards Financial Instruments – Credit Losses. The Financial Accounting Standards Board ("FASB") issued five 1 June 2016, 2016 13, 326” 2 November 2018, 2018 19, 326, 3 April 2019, 2019 04, 326, 815, 825, 4 May 2019, 2019 05, 326 5 November 2019, 2019 11, 326, February March 2020, 2020 02, 326 842 No. 119 No. 2016 02, 842 2020 03, 326. ASU 2016 13 2018 19 not 2019 04 2019 05 326 20, 825 10, 2019 11 2020 02 7 No. 119 326 842. 2020 03 2016 13, 2018 19, 2019 04, 2019 05, 2019 11, 2020 02 2020 03 January 1, 2023, not Our financial assets are limited to trade receivables. We estimate our reserve based on historical loss information. We believe that historical loss information is a reasonable base on which to determine expected credit losses for trade receivables held at the reporting date because the composition of the trade receivables at the reporting date is consistent with that used in developing the historical credit-loss percentages. However, the Company will continue to monitor and adjust the historical loss rates to reflect the effects of current conditions and forecasted changes. No September 30, 2023 |
Note 2 - Basis of Presentatio_2
Note 2 - Basis of Presentation and Significant Accounting Policies (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Notes Tables | |
Property, Plant and Equipment, Expected Life [Table Text Block] | (In years) Software 3, or over the life of the agreement Website 3 Office equipment 5 Furniture and fixtures 5 Machinery and equipment 7 - 10 Leasehold improvements Fully extended lease-term |
Schedule of Inventory, Current [Table Text Block] | September 30, December 31, 2023 2022 Finished goods $ 369,227 $ 384,241 Packaging materials 485,840 416,663 Work in progress 633,473 864,460 Raw materials 752,130 307,515 Total inventory $ 2,240,670 $ 1,972,879 |
Note 5 - Fair Value of Financ_2
Note 5 - Fair Value of Financial Instruments (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Notes Tables | |
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block] | September 30, 2023 December 31, 2022 Carrying Value Estimated Fair Value Carrying Value Estimated Fair Value Liabilities Notes payable, related parties, net of $ 2,113,114 6,481,886 6,160,883 3,502,243 4,502,093 Notes payable, net of $ 263,380 866,620 858,041 393,915 413,018 Total liabilities 7,348,506 7,018,924 3,896,158 4,915,111 |
Note 6 - Prepaid Expenses (Tabl
Note 6 - Prepaid Expenses (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Notes Tables | |
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Table Text Block] | September 30, December 31, 2023 2022 Prepaid software licenses $ 45,424 $ 36,424 Prepaid insurance costs 20,437 16,746 Trade show advances 24,848 18,707 Prepaid rent - 27,043 Prepaid office and other costs 57,743 38,772 Total prepaid expenses $ 148,452 $ 137,692 |
Note 7 - Property and Equipme_2
Note 7 - Property and Equipment (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Notes Tables | |
Property, Plant and Equipment [Table Text Block] | September 30, December 31, 2023 2022 Machinery $ 4,578,679 $ 1,643,010 Leasehold improvements 1,409,767 1,257,108 Software 70,000 70,000 Website 71,589 71,589 Office equipment 17,930 13,872 Construction in progress 721,563 2,487,673 6,869,528 5,543,252 Less: Accumulated depreciation and amortization (814,349 ) (508,257 ) Total property and equipment, net $ 6,055,179 $ 5,034,995 |
Note 8 - Leases (Tables)
Note 8 - Leases (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Notes Tables | |
Lease, Cost [Table Text Block] | For the Nine Months Ended September 30, 2023 2022 Right-of-Use lease cost: Amortization of right-of-use asset $ 79,213 $ 16,816 Total lease cost $ 79,213 $ 16,816 |
Lessee, Operating Lease, Supplemental Balance Sheet Information [Table Text Block] | September 30, December 31, 2023 2022 Operating lease: Operating lease assets $ 1,551,252 $ 1,261,525 Current portion of operating lease liability $ 165,869 $ 52,543 Noncurrent operating lease liability 1,493,001 1,301,355 Total operating lease liability $ 1,658,870 $ 1,353,898 Weighted average remaining lease term: Operating leases (in years) 7.9 13.3 Weighted average discount rate: Operating lease 6.20 % 5.75 % |
Lessee, Operating Lease, Supplemental Cash Flow and Other Information [Table Text Block] | For the Nine Months Ended September 30, 2023 2022 Cash paid for amounts included in the measurement of lease liabilities: Operating cash flows used for operating leases $ 128,840 $ 33,609 |
Lessee, Operating Lease, Liability, to be Paid, Maturity [Table Text Block] | Fiscal Year Ending Minimum Lease December 31, Commitments 2023 (for the three months remaining) $ 65,595 2024 265,827 2025 274,834 2026 223,171 2027 and thereafter 1,412,988 $ 2,242,415 Less effects of discounting 583,545 Lease liability recognized $ 1,658,870 |
Note 9 - Notes Payable, Relat_2
Note 9 - Notes Payable, Related Parties (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Notes Tables | |
Schedule of Long-Term Debt Instruments [Table Text Block] | September 30, December 31, 2023 2022 On May 11, 2023, the Company received $ 100,000 May 11, 2024 8% 25,000 2.50 ten 0.01 9.00 $ 100,000 $ - On April 25, 2023, the Company received $ 50,000 April 25, 2024 8% 12,500 2.50 ten 0.01 9.00 50,000 - On April 25, 2023, the Company received $ 750,000 April 25, 2024 8% 187,500 2.50 ten 0.01 9.00 750,000 - On April 11, 2023, the Company received $ 250,000 August 23, 2025 8% 62,500 2.60 ten 250,000 - On March 7, 2023, the Company received $ 250,000 August 23, 2025 8% 62,500 2.60 ten 250,000 - On March 2, 2023, the Company received $ 250,000 August 23, 2025 8% 62,500 2.60 ten 250,000 - On February 1, 2023, the Company received $ 500,000 August 23, 2025 8% 125,000 2.60 ten 500,000 - On January 5, 2023, the Company received $ 250,000 August 23, 2025 8% 62,500 2.60 ten 250,000 - On December 21, 2022, the Company received $ 250,000 August 23, 2025 8% 62,500 2.60 ten 250,000 250,000 On September 29, 2022, the Company received $ 500,000 August 23, 2025 8% 125,000 2.60 ten 500,000 500,000 On September 29, 2022, the Company received $ 250,000 August 23, 2025 8% 62,500 2.60 ten 250,000 250,000 On April 8, 2022, the Company received $ 2,000,000 6 April 8, 2025 500,000 2.35 ten 2,000,000 2,000,000 On April 8, 2022, the Company received $ 100,000 6% April 8, 2025 25,000 2.35 ten 100,000 100,000 On April 8, 2022, the Company received $ 100,000 6% April 8, 2025 25,000 2.35 ten 100,000 100,000 On April 8, 2022, the Company received $ 920,000 6% April 8, 2025 230,000 2.35 ten 920,000 920,000 On December 31, 2021, the Company received $ 1,500,000 8 December 31, 2024 225,000 2.21 ten 1,500,000 1,500,000 On December 31, 2021, the Company received $ 500,000 8 December 31, 2024 75,000 2.21 ten 500,000 500,000 On December 31, 2021, the Company received $ 25,000 8 December 31, 2024 3,750 2.21 ten 25,000 25,000 On December 31, 2021, the Company received $ 50,000 8 December 31, 2024 7,500 2.21 ten 50,000 50,000 Total notes payable, related parties 8,595,000 6,195,000 Less unamortized debt discounts: 2,113,114 2,692,757 Notes payable 6,481,886 3,502,243 Less: current maturities 638,004 - Notes payable, related parties, less current maturities $ 5,843,882 $ 3,502,243 |
Note 10 - Notes Payable (Tables
Note 10 - Notes Payable (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Notes Tables | |
Schedule of Debt [Table Text Block] | September 30, December 31, 2023 2022 On April 25, 2023, the Company received $ 400,000 April 25, 2024 8% 100,000 2.50 ten 0.01 9.00 $ 400,000 $ - On April 8, 2022, the Company received $ 80,000 6% April 8, 2025 20,000 2.35 ten 80,000 80,000 On April 8, 2022, the Company received $ 500,000 6% April 8, 2025 125,000 2.35 ten 500,000 500,000 On June 16, 2020, the Company entered into a loan authorization and loan agreement with the United States Small Business Administration (the “SBA”), as lender, pursuant to the SBA’s Economic Injury Disaster Loan (“EIDL”) assistance program in light of the impact of the COVID-19 pandemic on the Company’s business (the “EIDL Loan Agreement”) encompassing a $ 150,000 3.75 731 $ 150,000 $ 150,000 Total notes payable 1,130,000 730,000 Less unamortized debt discounts: 439,170 336,085 Notes payable 690,830 393,915 Less: current maturities 212,546 - Notes payable, less current maturities $ 478,284 $ 393,915 |
Note 14 - Earnings Per Share (T
Note 14 - Earnings Per Share (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Notes Tables | |
Schedule of Earnings Per Share, Basic and Diluted [Table Text Block] | Three Months Ended Nine Months Ended September 30, September 30, 2023 2022 2023 2022 Net income (loss) attributable to common shareholders $ 333,984 $ (1,647,272) $ (4,388,446) $ (5,312,123) Basic weighted average shares 5,123,735 4,845,851 4,942,182 4,831,346 Basic income (loss) per share $ 0.07 $ (0.34 ) $ (0.89 ) $ (1.10 ) Diluted weighted average shares $ 6,481,158 $ 4,845,851 $ 4,942,182 $ 4,831,346 Diluted income (loss) per share $ 0.05 $ (0.34 ) $ (0.89 ) $ (1.10 ) |
Summary of Stock Options and Warrants Outstanding [Table Text Block] | Three Months Ended Nine Months Ended September 30, September 30, 2023 2022 2023 2022 Weighted average stock options 650,436 632,426 615,662 600,796 Weighted average price of stock options $ 4.64 $ 4.81 $ 4.64 $ 4.81 Weighted average warrants 2,291,250 1,357,866 2,084,994 1,010,337 Weighted average price of warrants $ 2.50 $ 2.47 $ 2.50 $ 2.47 Average price of common stock $ 5.52 $ 2.92 $ 4.56 $ 2.76 |
Note 1 - Organization and Nat_2
Note 1 - Organization and Nature of Business (Details Textual) | Jul. 23, 2021 | May 05, 2021 |
Number of ready-to-make Smoothies Launched | 6 | |
Number of Snacks Launched | 6 | 9 |
Note 2 - Basis of Presentatio_3
Note 2 - Basis of Presentation and Significant Accounting Policies (Details Textual) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2023 USD ($) | Sep. 30, 2022 USD ($) | Sep. 30, 2023 USD ($) | Sep. 30, 2022 USD ($) | |
Cash, Uninsured Amount | $ 1,745,520 | $ 1,745,520 | ||
Depreciation | 72,190 | $ 69,127 | 306,092 | $ 223,887 |
Cost, Depreciation | 78,486 | 21,841 | ||
Depreciation, Nonproduction | 227,606 | 202,046 | ||
Inventory Write-down | 2,075,080 | 129,162 | ||
Inventory Valuation Reserves | 0 | 0 | ||
Accounts Receivable, Allowance for Credit Loss | $ 1,894 | 1,894 | ||
Share-Based Payment Arrangement, Expense | 524,696 | 731,499 | ||
Issuance of Stock and Warrants for Services or Claims | 125,229 | 79,998 | ||
Share-Based Payment Arrangement, Option [Member] | ||||
Share-Based Payment Arrangement, Expense | $ 399,436 | $ 651,501 | ||
Share-Based Payment Arrangement, Option [Member] | Minimum [Member] | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Expected Term (Year) | 6 years | |||
Share-Based Payment Arrangement, Option [Member] | Maximum [Member] | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Expected Term (Year) | 6 years 6 months | |||
Revenue Benchmark [Member] | Customer Concentration Risk [Member] | One Retail Customer [Member] | ||||
Number of Customers | 1 | 1 | ||
Concentration Risk, Percentage | 46% | 44% | ||
Revenue Benchmark [Member] | Customer Concentration Risk [Member] | One Food Distributor [Member] | ||||
Number of Customers | 1 | 1 | 1 | |
Concentration Risk, Percentage | 20% | 18% | 20% | |
Revenue Benchmark [Member] | Customer Concentration Risk [Member] | Two Retail Customers [Member] | ||||
Number of Customers | 2 | |||
Revenue Benchmark [Member] | Customer Concentration Risk [Member] | Retail Customer One [Member] | ||||
Concentration Risk, Percentage | 37% | |||
Revenue Benchmark [Member] | Customer Concentration Risk [Member] | Retail Customer Two [Member] | ||||
Concentration Risk, Percentage | 25% | |||
Revenue Benchmark [Member] | Customer Concentration Risk [Member] | Top Five Customers [Member] | ||||
Number of Customers | 5 | |||
Concentration Risk, Percentage | 86% | 91% | ||
Revenue Benchmark [Member] | Customer Concentration Risk [Member] | Two Distributors [Member] | ||||
Number of Customers | 2 | |||
Revenue Benchmark [Member] | Customer Concentration Risk [Member] | Distributor One [Member] | ||||
Concentration Risk, Percentage | 30% | |||
Revenue Benchmark [Member] | Customer Concentration Risk [Member] | Distributor Two [Member] | ||||
Concentration Risk, Percentage | 30% | |||
Revenue Benchmark [Member] | Customer Concentration Risk [Member] | Five Customers [Member] | ||||
Number of Customers | 5 | |||
Concentration Risk, Percentage | 82% | 82% | ||
Cost of Goods and Service, Product and Service Benchmark [Member] | Supplier Concentration Risk [Member] | Two Suppliers [Member] | ||||
Number of Suppliers | 2 | |||
Cost of Goods and Service, Product and Service Benchmark [Member] | Supplier Concentration Risk [Member] | Supplier One [Member] | ||||
Concentration Risk, Percentage | 17% | |||
Cost of Goods and Service, Product and Service Benchmark [Member] | Supplier Concentration Risk [Member] | Supplier Two [Member] | ||||
Concentration Risk, Percentage | 10% | |||
Cost of Goods and Service, Product and Service Benchmark [Member] | Supplier Concentration Risk [Member] | One Supplier [Member] | ||||
Concentration Risk, Percentage | 18% | |||
Number of Suppliers | 1 |
Note 2 - Basis of Presentatio_4
Note 2 - Basis of Presentation and Significant Accounting Policies - Property and Equipment Life Expectancy (Details) | Sep. 30, 2023 |
Software and Software Development Costs [Member] | |
Estimated useful lives (Year) | 3 years |
Website [Member] | |
Estimated useful lives (Year) | 3 years |
Office Equipment [Member] | |
Estimated useful lives (Year) | 5 years |
Furniture and Fixtures [Member] | |
Estimated useful lives (Year) | 5 years |
Machinery and Equipment [Member] | Minimum [Member] | |
Estimated useful lives (Year) | 7 years |
Machinery and Equipment [Member] | Maximum [Member] | |
Estimated useful lives (Year) | 10 years |
Note 2 - Basis of Presentatio_5
Note 2 - Basis of Presentation and Significant Accounting Policies - Inventory (Details) - USD ($) | Sep. 30, 2023 | Dec. 31, 2022 |
Finished goods | $ 369,227 | $ 384,241 |
Packaging materials | 485,840 | 416,663 |
Work in progress | 633,473 | 864,460 |
Raw materials | 752,130 | 307,515 |
Total inventory | $ 2,240,670 | $ 1,972,879 |
Note 3 - Going Concern (Details
Note 3 - Going Concern (Details Textual) - USD ($) | 3 Months Ended | |
Sep. 30, 2023 | Dec. 31, 2022 | |
Retained Earnings (Accumulated Deficit) | $ (60,068,008) | $ (55,679,562) |
Cash and Cash Equivalents, at Carrying Value | 2,096,672 | $ 276,464 |
Working Capital | 3,145,708 | |
Proceeds from Issuance or Sale of Equity | $ 3,675,000 |
Note 4 - Related Party (Details
Note 4 - Related Party (Details Textual) | 3 Months Ended | 9 Months Ended | ||||||||
Aug. 30, 2023 USD ($) $ / shares shares | Jun. 01, 2023 USD ($) shares | May 11, 2023 USD ($) $ / shares shares | Apr. 25, 2023 USD ($) $ / shares shares | Mar. 02, 2023 USD ($) $ / shares shares | Feb. 01, 2023 USD ($) $ / shares shares | Aug. 23, 2022 USD ($) $ / shares shares | Sep. 30, 2023 USD ($) ft² $ / shares | Apr. 11, 2023 USD ($) | Sep. 30, 2023 USD ($) ft² $ / shares | |
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share) | $ / shares | $ 2.5 | $ 2.5 | ||||||||
Proceeds from Issuance or Sale of Equity | $ | $ 3,675,000 | |||||||||
Facility in Irving, Texas [Member] | ||||||||||
Area of Real Estate Property (Square Foot) | ft² | 20,945 | 20,945 | ||||||||
Lessor, Operating Lease, Renewal Term (Year) | 5 years | 5 years | ||||||||
Operating Lease, Monthly Rate | $ | $ 10,036 | |||||||||
Operating Lease, Annual Escalation of Payments, Percent | 3% | |||||||||
Private Placement [Member] | ||||||||||
Proceeds from Issuance or Sale of Equity | $ | $ 3,674,926 | |||||||||
Stock Issued During Period, Shares, New Issues (in shares) | 735,000 | |||||||||
Shares Issued, Price Per Share (in dollars per share) | $ / shares | $ 5 | |||||||||
Warrants Issued With Promissory Notes [Member] | ||||||||||
Class of Warrant or Right, Number of Securities Called by Warrants or Rights (in shares) | 375,000 | 375,000 | 625,000 | |||||||
Warrants and Rights Outstanding, Term (Year) | 10 years | 10 years | 10 years | |||||||
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share) | $ / shares | $ 2.5 | $ 2.5 | $ 2.6 | |||||||
Class of Warrant or Right, Number Per $100,000 Notes Payable (in shares) | 25,000 | 25,000 | 25,000 | |||||||
Director [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Class of Warrant or Right, Number of Securities Called by Warrants or Rights (in shares) | 25,000 | |||||||||
Warrants and Rights Outstanding, Term (Year) | 10 years | |||||||||
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share) | $ / shares | $ 2.5 | |||||||||
Class of Warrant or Right, Number Per $100,000 Notes Payable (in shares) | 25,000 | |||||||||
Board of Directors Chairman [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Class of Warrant or Right, Number of Securities Called by Warrants or Rights (in shares) | 187,500 | 62,500 | 125,000 | |||||||
Warrants and Rights Outstanding, Term (Year) | 10 years | 10 years | 10 years | |||||||
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share) | $ / shares | $ 2.5 | $ 2.6 | $ 2.6 | |||||||
Class of Warrant or Right, Number Per $100,000 Notes Payable (in shares) | 25,000 | 25,000 | 25,000 | |||||||
Cesar J. Gutierrez Living Trust [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Class of Warrant or Right, Number of Securities Called by Warrants or Rights (in shares) | 12,500 | |||||||||
Warrants and Rights Outstanding, Term (Year) | 10 years | |||||||||
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share) | $ / shares | $ 2.5 | |||||||||
Class of Warrant or Right, Number Per $100,000 Notes Payable (in shares) | 25,000 | |||||||||
Five Nonemployee Directors [Member] | ||||||||||
Stock Issued During Period, Shares, Issued for Services (in shares) | 20,699 | |||||||||
Stock Issued During Period, Value, Issued for Services | $ | $ 125,229 | |||||||||
Promissory Notes and Warrants [Member] | ||||||||||
Proceeds from Issuance of Debt | $ | $ 1,500,000 | $ 1,500,000 | $ 2,500,000 | |||||||
Debt Instrument, Maturity Date | May 11, 2024 | Apr. 25, 2024 | Aug. 23, 2025 | |||||||
Debt Instrument, Interest Rate, Stated Percentage | 8% | 8% | 8% | |||||||
Promissory Notes and Warrants [Member] | Director [Member] | ||||||||||
Proceeds from Issuance of Debt | $ | $ 100,000 | |||||||||
Promissory Notes and Warrants [Member] | Board of Directors Chairman [Member] | ||||||||||
Proceeds from Issuance of Debt | $ | $ 750,000 | $ 250,000 | $ 500,000 | |||||||
Promissory Notes and Warrants [Member] | Cesar J. Gutierrez Living Trust [Member] | ||||||||||
Proceeds from Issuance of Debt | $ | $ 50,000 | |||||||||
Promissory Notes and Warrants [Member] | Two Directors [Member] | ||||||||||
Proceeds from Issuance of Debt | $ | $ 2,500,000 |
Note 5 - Fair Value of Financ_3
Note 5 - Fair Value of Financial Instruments - Financial Instruments at Fair Value on a Recurring Basis (Details) - Fair Value, Recurring [Member] - USD ($) | Sep. 30, 2023 | Dec. 31, 2022 |
Reported Value Measurement [Member] | ||
Total liabilities | $ 7,348,506 | $ 3,896,158 |
Estimate of Fair Value Measurement [Member] | ||
Total liabilities | 7,018,924 | 4,915,111 |
Related Party [Member] | Reported Value Measurement [Member] | ||
Notes payable, net of debt discounts | 6,481,886 | 3,502,243 |
Related Party [Member] | Estimate of Fair Value Measurement [Member] | ||
Notes payable, net of debt discounts | 6,160,883 | 4,502,093 |
Nonrelated Party [Member] | Reported Value Measurement [Member] | ||
Notes payable, net of debt discounts | 866,620 | 393,915 |
Nonrelated Party [Member] | Estimate of Fair Value Measurement [Member] | ||
Notes payable, net of debt discounts | $ 858,041 | $ 413,018 |
Note 5 - Fair Value of Financ_4
Note 5 - Fair Value of Financial Instruments - Financial Instruments at Fair Value on a Recurring Basis (Details) (Parentheticals) - USD ($) | Sep. 30, 2023 | May 11, 2023 |
Related Party [Member] | ||
Debt discounts | $ 2,113,114 | $ 3,883,904 |
Nonrelated Party [Member] | ||
Debt discounts | $ 263,380 |
Note 6 - Prepaid Expenses - Pre
Note 6 - Prepaid Expenses - Prepaid Expenses (Details) - USD ($) | Sep. 30, 2023 | Dec. 31, 2022 |
Prepaid software licenses | $ 45,424 | $ 36,424 |
Prepaid insurance costs | 20,437 | 16,746 |
Trade show advances | 24,848 | 18,707 |
Prepaid rent | 0 | 27,043 |
Prepaid office and other costs | 57,743 | 38,772 |
Total prepaid expenses | $ 148,452 | $ 137,692 |
Note 7 - Property and Equipme_3
Note 7 - Property and Equipment (Details Textual) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | |
Depreciation | $ 72,190 | $ 69,127 | $ 306,092 | $ 223,887 |
Cost, Depreciation | 78,486 | 21,841 | ||
Depreciation, Nonproduction | 227,606 | $ 202,046 | ||
Offices Within Facility in Irving, Texas [Member] | ||||
Machinery and Equipment, Gross | 2,705,524 | 2,705,524 | ||
Leasehold Improvements, Gross | $ 135,596 | $ 135,596 |
Note 7 - Property and Equipme_4
Note 7 - Property and Equipment - Property and Equipment (Details) - USD ($) | Sep. 30, 2023 | Dec. 31, 2022 |
Property and equipment, gross | $ 6,869,528 | $ 5,543,252 |
Less: Accumulated depreciation and amortization | (814,349) | (508,257) |
Total property and equipment, net | 6,055,179 | 5,034,995 |
Machinery and Equipment [Member] | ||
Property and equipment, gross | 4,578,679 | 1,643,010 |
Leasehold Improvements [Member] | ||
Property and equipment, gross | 1,409,767 | 1,257,108 |
Software and Software Development Costs [Member] | ||
Property and equipment, gross | 70,000 | 70,000 |
Website [Member] | ||
Property and equipment, gross | 71,589 | 71,589 |
Office Equipment [Member] | ||
Property and equipment, gross | 17,930 | 13,872 |
Construction in Progress [Member] | ||
Property and equipment, gross | $ 721,563 | $ 2,487,673 |
Note 8 - Leases (Details Textua
Note 8 - Leases (Details Textual) | Jul. 01, 2023 USD ($) ft² | Sep. 15, 2022 USD ($) ft² |
Operating and Office Facility [Member | ||
Area of Real Estate Property (Square Foot) | ft² | 20,945 | |
Lessee, Operating Lease, Renewal Term (Year) | 5 years | |
Lessee, Operating Lease, Monthly Lease Payment | $ | $ 10,036 | |
Lessee, Operating Lease, Percentage of Annual Escalation of Lease Payments | 3% | |
Lessee, Operating Lease, Incremental Borrowing Rate | 5.75 | |
Warehouse Space in Irving, Texas [Member] | ||
Area of Real Estate Property (Square Foot) | ft² | 9,000 | |
Lessee, Operating Lease, Monthly Lease Payment | $ | $ 8,456 | |
Lessee, Operating Lease, Incremental Borrowing Rate | 8 | |
Lessee, Operating Lease, Term of Contract (Month) | 37 months | |
Lessee, Operating Lease, Annual Escalation Rate | 4% |
Note 8 - Leases - Components of
Note 8 - Leases - Components of Lease Expense (Details) - USD ($) | 9 Months Ended | |
Sep. 30, 2023 | Sep. 30, 2022 | |
Amortization of right-of-use asset | $ 79,213 | $ 16,816 |
Total lease cost | $ 79,213 | $ 16,816 |
Note 8 - Leases - Supplemental
Note 8 - Leases - Supplemental Balance Sheet Information (Details) - USD ($) | Sep. 30, 2023 | Dec. 31, 2022 |
Operating lease assets | $ 1,551,252 | $ 1,261,525 |
Current portion of operating lease liability | 165,869 | 52,543 |
Noncurrent operating lease liability | 1,493,001 | 1,301,355 |
Total operating lease liability | $ 1,658,870 | $ 1,353,898 |
Weighted average remaining lease term: Operating leases (in years) (Year) | 7 years 10 months 24 days | 13 years 3 months 18 days |
Weighted average discount rate: Operating lease | 6.20% | 5.75% |
Note 8 - Leases - Supplementa_2
Note 8 - Leases - Supplemental Cash Flow and Other Information (Details) - USD ($) | 9 Months Ended | |
Sep. 30, 2023 | Sep. 30, 2022 | |
Operating cash flows used for operating leases | $ 128,840 | $ 33,609 |
Note 8 - Leases - Future Minimu
Note 8 - Leases - Future Minimum Lease Payments (Details) - USD ($) | Sep. 30, 2023 | Dec. 31, 2022 |
2023 (for the three months remaining) | $ 65,595 | |
2024 | 265,827 | |
2025 | 274,834 | |
2026 | 223,171 | |
2027 and thereafter | 1,412,988 | |
Lessee, Operating Lease, Liability, to be Paid | 2,242,415 | |
Less effects of discounting | 583,545 | |
Lease liability recognized | $ 1,658,870 | $ 1,353,898 |
Note 9 - Notes Payable, Relat_3
Note 9 - Notes Payable, Related Parties (Details Textual) - USD ($) | 3 Months Ended | 9 Months Ended | ||||
Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | May 11, 2023 | Dec. 31, 2022 | |
Notes Payable, Other Payables [Member] | ||||||
Interest Expense, Other | $ 942 | $ 46,070 | ||||
Related Party [Member] | ||||||
Debt Instrument, Unamortized Discount | 2,113,114 | $ 2,113,114 | $ 3,883,904 | |||
Amortization of Debt Discount (Premium) | 154,596 | 285,522 | 900,226 | $ 607,320 | ||
Related Party [Member] | Notes Payable, Other Payables [Member] | ||||||
Debt Instrument, Unamortized Discount | 2,113,114 | 2,113,114 | $ 2,692,757 | |||
Amortization of Debt Discount (Premium) | 140,014 | 285,522 | 776,593 | 536,373 | ||
Interest Expense, Debt | 3,007 | 383,995 | 1,182,124 | 752,257 | ||
Interest Expense, Other | $ 154,596 | $ 98,473 | $ 405,131 | $ 215,884 |
Note 9 - Notes Payable, Relat_4
Note 9 - Notes Payable, Related Parties - Notes Payable, Related Parties (Details) - USD ($) | Sep. 30, 2023 | May 11, 2023 | Dec. 31, 2022 |
Director [Member] | Notes Payable 1 [Member] | |||
Notes payable | $ 100,000 | $ 0 | |
Cesar J. Gutierrez Living Trust [Member] | Notes Payable 2 [Member] | |||
Notes payable | 50,000 | 0 | |
Cesar J. Gutierrez Living Trust [Member] | Notes Payable 20 [Member] | |||
Notes payable | 50,000 | 50,000 | |
Board of Directors Chairman [Member] | Notes Payable 3 [Member] | |||
Notes payable | 750,000 | 0 | |
Board of Directors Chairman [Member] | Notes Payable 6 [Member] | |||
Notes payable | 250,000 | 0 | |
Board of Directors Chairman [Member] | Notes Payable 7 [Member] | |||
Notes payable | 500,000 | 0 | |
Board of Directors Chairman [Member] | Notes Payable 10 [Member] | |||
Notes payable | 500,000 | 500,000 | |
Board of Directors Chairman [Member] | Notes Payable 12 [Member] | |||
Notes payable | 2,000,000 | 2,000,000 | |
Board of Directors Chairman [Member] | Notes Payable 13 [Member] | |||
Notes payable | 100,000 | 100,000 | |
Board of Directors Chairman [Member] | Notes Payable 17 [Member] | |||
Notes payable | 1,500,000 | 1,500,000 | |
Lyle A. Berman Revocable Trust [Member] | Notes Payable 4 [Member] | |||
Notes payable | 250,000 | 0 | |
Lyle A. Berman Revocable Trust [Member] | Notes Payable 5 [Member] | |||
Notes payable | 250,000 | 0 | |
Lyle A. Berman Revocable Trust [Member] | Notes Payable 8 [Member] | |||
Notes payable | 250,000 | 0 | |
Lyle A. Berman Revocable Trust [Member] | Notes Payable 9 [Member] | |||
Notes payable | 250,000 | 250,000 | |
Lyle A. Berman Revocable Trust [Member] | Notes Payable 11 [Member] | |||
Notes payable | 250,000 | 250,000 | |
Lyle A. Berman Revocable Trust [Member] | Notes Payable 16 [Member] | |||
Notes payable | 920,000 | 920,000 | |
Lyle A. Berman Revocable Trust [Member] | Notes Payable 18 [Member] | |||
Notes payable | 500,000 | 500,000 | |
IG Union Bower LLC [Member] | Notes Payable 14 [Member] | |||
Notes payable | 100,000 | 100,000 | |
Former CFO [Member] | Notes Payable 19 [Member] | |||
Notes payable | 25,000 | 25,000 | |
Related Party [Member] | |||
Debt discounts | 2,113,114 | $ 3,883,904 | |
Less: current maturities | 638,004 | 0 | |
Notes payable, related parties, less current maturities | 5,843,882 | 3,502,243 | |
Related Party [Member] | Notes Payable, Other Payables [Member] | |||
Notes payable | 8,595,000 | 6,195,000 | |
Debt discounts | 2,113,114 | 2,692,757 | |
Notes payable | 6,481,886 | 3,502,243 | |
Less: current maturities | 638,004 | 0 | |
Notes payable, related parties, less current maturities | $ 5,843,882 | $ 3,502,243 |
Note 9 - Notes Payable, Relat_5
Note 9 - Notes Payable, Related Parties - Notes Payable, Related Parties (Details) (Parentheticals) - USD ($) | 9 Months Ended | 12 Months Ended | ||||||||
Sep. 30, 2023 | Dec. 31, 2022 | May 11, 2023 | Apr. 25, 2023 | Apr. 11, 2023 | Mar. 07, 2023 | Mar. 02, 2023 | Feb. 01, 2023 | Jan. 05, 2023 | Aug. 23, 2022 | |
Warrant, exercise price (in dollars per share) | $ 2.5 | |||||||||
Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 375,000 | 375,000 | 625,000 | |||||||
Warrant, exercise price (in dollars per share) | $ 2.5 | $ 2.5 | $ 2.6 | |||||||
Warrant, term (Year) | 10 years | 10 years | 10 years | |||||||
Director [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 25,000 | |||||||||
Warrant, exercise price (in dollars per share) | $ 2.5 | |||||||||
Warrant, term (Year) | 10 years | |||||||||
Warrant, redemption price (in dollars per share) | $ 0.01 | |||||||||
Required volume weighted average sale price (in dollars per share) | $ 9 | |||||||||
Director [Member] | Notes Payable 1 [Member] | ||||||||||
Face amount | $ 100,000 | |||||||||
Maturity | May 11, 2024 | |||||||||
Interest rate | 8% | |||||||||
Director [Member] | Notes Payable 1 [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 25,000 | |||||||||
Warrant, exercise price (in dollars per share) | $ 2.5 | |||||||||
Warrant, term (Year) | 10 years | |||||||||
Warrant, redemption price (in dollars per share) | $ 0.01 | |||||||||
Required volume weighted average sale price (in dollars per share) | $ 9 | |||||||||
Cesar J. Gutierrez Living Trust [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 12,500 | |||||||||
Warrant, exercise price (in dollars per share) | $ 2.5 | |||||||||
Warrant, term (Year) | 10 years | |||||||||
Warrant, redemption price (in dollars per share) | $ 0.01 | |||||||||
Required volume weighted average sale price (in dollars per share) | $ 9 | |||||||||
Cesar J. Gutierrez Living Trust [Member] | Notes Payable 2 [Member] | ||||||||||
Face amount | $ 50,000 | |||||||||
Maturity | Apr. 25, 2024 | |||||||||
Interest rate | 8% | |||||||||
Cesar J. Gutierrez Living Trust [Member] | Notes Payable 2 [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 12,500 | |||||||||
Warrant, exercise price (in dollars per share) | $ 2.5 | |||||||||
Warrant, term (Year) | 10 years | |||||||||
Warrant, redemption price (in dollars per share) | $ 0.01 | |||||||||
Required volume weighted average sale price (in dollars per share) | $ 9 | |||||||||
Cesar J. Gutierrez Living Trust [Member] | Notes Payable 20 [Member] | ||||||||||
Face amount | $ 50,000 | $ 50,000 | ||||||||
Maturity | Dec. 31, 2024 | Dec. 31, 2024 | ||||||||
Interest rate | 8% | 8% | ||||||||
Cesar J. Gutierrez Living Trust [Member] | Notes Payable 20 [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 7,500 | 7,500 | ||||||||
Warrant, exercise price (in dollars per share) | $ 2.21 | $ 2.21 | ||||||||
Warrant, term (Year) | 10 years | 10 years | ||||||||
Board of Directors Chairman [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 187,500 | 62,500 | 125,000 | |||||||
Warrant, exercise price (in dollars per share) | $ 2.5 | $ 2.6 | $ 2.6 | |||||||
Warrant, term (Year) | 10 years | 10 years | 10 years | |||||||
Warrant, redemption price (in dollars per share) | $ 0.01 | $ 0.01 | $ 0.01 | |||||||
Required volume weighted average sale price (in dollars per share) | $ 9 | $ 9 | $ 9 | |||||||
Board of Directors Chairman [Member] | Notes Payable 3 [Member] | ||||||||||
Face amount | $ 750,000 | |||||||||
Maturity | Apr. 25, 2024 | |||||||||
Interest rate | 8% | |||||||||
Board of Directors Chairman [Member] | Notes Payable 3 [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 187,500 | |||||||||
Warrant, exercise price (in dollars per share) | $ 2.5 | |||||||||
Warrant, term (Year) | 10 years | |||||||||
Warrant, redemption price (in dollars per share) | $ 0.01 | |||||||||
Required volume weighted average sale price (in dollars per share) | $ 9 | |||||||||
Board of Directors Chairman [Member] | Notes Payable 6 [Member] | ||||||||||
Face amount | $ 250,000 | |||||||||
Maturity | Aug. 23, 2025 | |||||||||
Interest rate | 8% | |||||||||
Board of Directors Chairman [Member] | Notes Payable 6 [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 62,500 | |||||||||
Warrant, exercise price (in dollars per share) | $ 2.6 | |||||||||
Warrant, term (Year) | 10 years | |||||||||
Board of Directors Chairman [Member] | Notes Payable 7 [Member] | ||||||||||
Face amount | $ 500,000 | |||||||||
Maturity | Aug. 23, 2025 | |||||||||
Interest rate | 8% | |||||||||
Board of Directors Chairman [Member] | Notes Payable 7 [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 125,000 | |||||||||
Warrant, exercise price (in dollars per share) | $ 2.6 | |||||||||
Warrant, term (Year) | 10 years | |||||||||
Board of Directors Chairman [Member] | Notes Payable 10 [Member] | ||||||||||
Face amount | $ 500,000 | $ 500,000 | ||||||||
Maturity | Aug. 23, 2025 | Aug. 23, 2025 | ||||||||
Interest rate | 8% | 8% | ||||||||
Board of Directors Chairman [Member] | Notes Payable 10 [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 125,000 | 125,000 | ||||||||
Warrant, exercise price (in dollars per share) | $ 2.6 | $ 2.6 | ||||||||
Warrant, term (Year) | 10 years | 10 years | ||||||||
Board of Directors Chairman [Member] | Notes Payable 12 [Member] | ||||||||||
Face amount | $ 2,000,000 | $ 2,000,000 | ||||||||
Maturity | Apr. 08, 2025 | Apr. 08, 2025 | ||||||||
Interest rate | 6% | 6% | ||||||||
Board of Directors Chairman [Member] | Notes Payable 12 [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 500,000 | 500,000 | ||||||||
Warrant, exercise price (in dollars per share) | $ 2.35 | $ 2.35 | ||||||||
Warrant, term (Year) | 10 years | 10 years | ||||||||
Board of Directors Chairman [Member] | Notes Payable 13 [Member] | ||||||||||
Face amount | $ 100,000 | $ 100,000 | ||||||||
Maturity | Apr. 08, 2025 | Apr. 08, 2025 | ||||||||
Interest rate | 6% | 6% | ||||||||
Board of Directors Chairman [Member] | Notes Payable 13 [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 25,000 | 25,000 | ||||||||
Warrant, exercise price (in dollars per share) | $ 2.35 | $ 2.35 | ||||||||
Warrant, term (Year) | 10 years | 10 years | ||||||||
Board of Directors Chairman [Member] | Notes Payable 17 [Member] | ||||||||||
Face amount | $ 1,500,000 | $ 1,500,000 | ||||||||
Maturity | Dec. 31, 2024 | Dec. 31, 2024 | ||||||||
Interest rate | 8% | 8% | ||||||||
Board of Directors Chairman [Member] | Notes Payable 17 [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 225,000 | 225,000 | ||||||||
Warrant, exercise price (in dollars per share) | $ 2.21 | $ 2.21 | ||||||||
Warrant, term (Year) | 10 years | 10 years | ||||||||
Lyle A. Berman Revocable Trust [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 62,500 | 62,500 | 62,500 | |||||||
Warrant, exercise price (in dollars per share) | $ 2.6 | $ 2.6 | $ 2.6 | |||||||
Warrant, term (Year) | 10 years | 10 years | 10 years | |||||||
Warrant, redemption price (in dollars per share) | $ 0.01 | $ 0.01 | $ 0.01 | |||||||
Required volume weighted average sale price (in dollars per share) | $ 9 | $ 9 | $ 9 | |||||||
Lyle A. Berman Revocable Trust [Member] | Notes Payable 4 [Member] | ||||||||||
Face amount | $ 250,000 | |||||||||
Maturity | Aug. 23, 2025 | |||||||||
Interest rate | 8% | |||||||||
Lyle A. Berman Revocable Trust [Member] | Notes Payable 4 [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 62,500 | |||||||||
Warrant, exercise price (in dollars per share) | $ 2.6 | |||||||||
Warrant, term (Year) | 10 years | |||||||||
Lyle A. Berman Revocable Trust [Member] | Notes Payable 5 [Member] | ||||||||||
Face amount | $ 250,000 | |||||||||
Maturity | Aug. 23, 2025 | |||||||||
Interest rate | 8% | |||||||||
Lyle A. Berman Revocable Trust [Member] | Notes Payable 5 [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 62,500 | |||||||||
Warrant, exercise price (in dollars per share) | $ 2.6 | |||||||||
Warrant, term (Year) | 10 years | |||||||||
Lyle A. Berman Revocable Trust [Member] | Notes Payable 8 [Member] | ||||||||||
Face amount | $ 250,000 | |||||||||
Maturity | Aug. 23, 2025 | |||||||||
Interest rate | 8% | |||||||||
Lyle A. Berman Revocable Trust [Member] | Notes Payable 8 [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 62,500 | |||||||||
Warrant, exercise price (in dollars per share) | $ 2.6 | |||||||||
Warrant, term (Year) | 10 years | |||||||||
Lyle A. Berman Revocable Trust [Member] | Notes Payable 9 [Member] | ||||||||||
Face amount | $ 250,000 | $ 250,000 | ||||||||
Maturity | Aug. 23, 2025 | Aug. 23, 2025 | ||||||||
Interest rate | 8% | 8% | ||||||||
Lyle A. Berman Revocable Trust [Member] | Notes Payable 9 [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 62,500 | 62,500 | ||||||||
Warrant, exercise price (in dollars per share) | $ 2.6 | $ 2.6 | ||||||||
Warrant, term (Year) | 10 years | 10 years | ||||||||
Lyle A. Berman Revocable Trust [Member] | Notes Payable 11 [Member] | ||||||||||
Face amount | $ 250,000 | $ 250,000 | ||||||||
Maturity | Aug. 23, 2025 | Aug. 23, 2025 | ||||||||
Interest rate | 8% | 8% | ||||||||
Lyle A. Berman Revocable Trust [Member] | Notes Payable 11 [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 62,500 | 62,500 | ||||||||
Warrant, exercise price (in dollars per share) | $ 2.6 | $ 2.6 | ||||||||
Warrant, term (Year) | 10 years | 10 years | ||||||||
Lyle A. Berman Revocable Trust [Member] | Notes Payable 16 [Member] | ||||||||||
Face amount | $ 920,000 | $ 920,000 | ||||||||
Maturity | Apr. 08, 2025 | Apr. 08, 2025 | ||||||||
Interest rate | 6% | 6% | ||||||||
Lyle A. Berman Revocable Trust [Member] | Notes Payable 16 [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 230,000 | 230,000 | ||||||||
Warrant, exercise price (in dollars per share) | $ 2.35 | $ 2.35 | ||||||||
Warrant, term (Year) | 10 years | 10 years | ||||||||
Lyle A. Berman Revocable Trust [Member] | Notes Payable 18 [Member] | ||||||||||
Face amount | $ 500,000 | $ 500,000 | ||||||||
Maturity | Dec. 31, 2024 | Dec. 31, 2024 | ||||||||
Interest rate | 8% | 8% | ||||||||
Lyle A. Berman Revocable Trust [Member] | Notes Payable 18 [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 75,000 | 75,000 | ||||||||
Warrant, exercise price (in dollars per share) | $ 2.21 | $ 2.21 | ||||||||
Warrant, term (Year) | 10 years | 10 years | ||||||||
IG Union Bower LLC [Member] | Notes Payable 14 [Member] | ||||||||||
Face amount | $ 100,000 | $ 100,000 | ||||||||
Maturity | Apr. 08, 2025 | Apr. 08, 2025 | ||||||||
Interest rate | 6% | 6% | ||||||||
IG Union Bower LLC [Member] | Notes Payable 14 [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 25,000 | 25,000 | ||||||||
Warrant, exercise price (in dollars per share) | $ 2.35 | $ 2.35 | ||||||||
Warrant, term (Year) | 10 years | 10 years | ||||||||
Former CFO [Member] | Notes Payable 19 [Member] | ||||||||||
Face amount | $ 25,000 | $ 25,000 | ||||||||
Maturity | Dec. 31, 2024 | Dec. 31, 2024 | ||||||||
Interest rate | 8% | 8% | ||||||||
Former CFO [Member] | Notes Payable 19 [Member] | Warrants Issued With Promissory Notes [Member] | ||||||||||
Warrant, shares (in shares) | 3,750 | 3,750 | ||||||||
Warrant, exercise price (in dollars per share) | $ 2.21 | $ 2.21 | ||||||||
Warrant, term (Year) | 10 years | 10 years |
Note 10 - Notes Payable (Detail
Note 10 - Notes Payable (Details Textual) - USD ($) | 3 Months Ended | 9 Months Ended | ||||
Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | Apr. 25, 2023 | Dec. 31, 2022 | |
Nonrelated Party [Member] | ||||||
Debt Instrument, Unamortized Discount | $ 263,380 | $ 263,380 | ||||
Notes Payable, Other Payables [Member] | ||||||
Interest Expense, Other | 942 | $ 46,070 | ||||
Notes Payable, Other Payables [Member] | Nonrelated Party [Member] | ||||||
Debt Instrument, Unamortized Discount | 439,170 | 439,170 | $ 317,860 | $ 336,085 | ||
Interest Expense, Debt, Excluding Amortization | 162,741 | $ 90,983 | ||||
Interest Expense, Other | 16,647 | 8,772 | 39,507 | 20,036 | ||
Amortization of Debt Discount (Premium) | $ 17,589 | $ 37,298 | $ 123,234 | $ 70,947 |
Note 10 - Notes Payable - Notes
Note 10 - Notes Payable - Notes Payable (Details) - Nonrelated Party [Member] - USD ($) | Sep. 30, 2023 | Apr. 25, 2023 | Dec. 31, 2022 |
Debt discounts | $ 263,380 | ||
Less: current maturities | 285,041 | $ 0 | |
Notes payable, related parties, less current maturities | 581,579 | 393,915 | |
Notes Payable 1 [Member] | |||
Notes payable | 400,000 | 0 | |
Notes Payable 2 [Member] | |||
Notes payable | 80,000 | 80,000 | |
Notes Payable 3 [Member] | |||
Notes payable | 500,000 | 500,000 | |
Notes Payable 4 [Member] | |||
Notes payable | 150,000 | 150,000 | |
Notes Payable, Other Payables [Member] | |||
Notes payable | 1,130,000 | 730,000 | |
Debt discounts | 439,170 | $ 317,860 | 336,085 |
Notes payable | 690,830 | 393,915 | |
Less: current maturities | 212,546 | 0 | |
Notes payable, related parties, less current maturities | $ 478,284 | $ 393,915 |
Note 10 - Notes Payable - Not_2
Note 10 - Notes Payable - Notes Payable (Details) (Parentheticals) - USD ($) | 9 Months Ended | 12 Months Ended | |||
Sep. 30, 2023 | Dec. 31, 2022 | May 11, 2023 | Apr. 25, 2023 | Aug. 23, 2022 | |
Warrant, exercise price (in dollars per share) | $ 2.5 | ||||
Warrants Issued With Promissory Notes [Member] | |||||
Warrant, shares (in shares) | 375,000 | 375,000 | 625,000 | ||
Warrant, exercise price (in dollars per share) | $ 2.5 | $ 2.5 | $ 2.6 | ||
Warrant, term (Year) | 10 years | 10 years | 10 years | ||
Nonrelated Party [Member] | Warrants Issued With Promissory Notes [Member] | |||||
Warrant, shares (in shares) | 100,000 | ||||
Warrant, exercise price (in dollars per share) | $ 2.5 | ||||
Warrant, term (Year) | 10 years | ||||
Warrant, redemption price (in dollars per share) | $ 0.01 | ||||
Required volume weighted average sale price (in dollars per share) | $ 9 | ||||
Notes Payable 1 [Member] | Nonrelated Party [Member] | |||||
Face amount | $ 400,000 | ||||
Maturity | Apr. 25, 2024 | ||||
Interest rate | 8% | ||||
Notes Payable 1 [Member] | Nonrelated Party [Member] | Warrants Issued With Promissory Notes [Member] | |||||
Warrant, shares (in shares) | 100,000 | ||||
Warrant, exercise price (in dollars per share) | $ 2.5 | ||||
Warrant, term (Year) | 10 years | ||||
Warrant, redemption price (in dollars per share) | $ 0.01 | ||||
Required volume weighted average sale price (in dollars per share) | $ 9 | ||||
Notes Payable 2 [Member] | Nonrelated Party [Member] | |||||
Face amount | $ 80,000 | $ 80,000 | |||
Maturity | Apr. 08, 2025 | Apr. 08, 2025 | |||
Interest rate | 6% | 6% | |||
Notes Payable 2 [Member] | Nonrelated Party [Member] | Warrants Issued With Promissory Notes [Member] | |||||
Warrant, shares (in shares) | 20,000 | 20,000 | |||
Warrant, exercise price (in dollars per share) | $ 2.35 | $ 2.35 | |||
Warrant, term (Year) | 10 years | 10 years | |||
Notes Payable 3 [Member] | Nonrelated Party [Member] | |||||
Face amount | $ 500,000 | $ 500,000 | |||
Maturity | Apr. 08, 2025 | Apr. 08, 2025 | |||
Interest rate | 6% | 6% | |||
Notes Payable 3 [Member] | Nonrelated Party [Member] | Warrants Issued With Promissory Notes [Member] | |||||
Warrant, shares (in shares) | 125,000 | 125,000 | |||
Warrant, exercise price (in dollars per share) | $ 2.35 | $ 2.35 | |||
Warrant, term (Year) | 10 years | 10 years | |||
Notes Payable 4 [Member] | Nonrelated Party [Member] | |||||
Face amount | $ 150,000 | $ 150,000 | |||
Interest rate | 3.75% | 3.75% | |||
Periodic payment | $ 731 | $ 731 |
Note 11 - Changes in Stockhol_2
Note 11 - Changes in Stockholders' Equity (Details Textual) - USD ($) | 9 Months Ended | ||||
Aug. 30, 2023 | Jun. 01, 2023 | Sep. 30, 2023 | Sep. 30, 2022 | Dec. 31, 2022 | |
Preferred Stock, Shares Authorized (in shares) | 20,000,000 | 20,000,000 | |||
Preferred Stock, Par or Stated Value Per Share (in dollars per share) | $ 0.001 | $ 0.001 | |||
Preferred Stock, Shares Issued (in shares) | 0 | 0 | |||
Common Stock, Shares Authorized (in shares) | 500,000,000 | 500,000,000 | |||
Common Stock, Par or Stated Value Per Share (in dollars per share) | $ 0.001 | $ 0.001 | |||
Common Stock, Shares, Issued (in shares) | 5,603,083 | 4,847,384 | |||
Proceeds from Issuance of Common Stock | $ 3,675,000 | $ 0 | |||
Private Placement [Member] | |||||
Proceeds from Issuance of Common Stock | $ 3,675,000 | ||||
Stock Issued During Period, Shares, New Issues (in shares) | 735,000 | ||||
Shares Issued, Price Per Share (in dollars per share) | $ 5 | ||||
Five Nonemployee Directors [Member] | |||||
Stock Issued During Period, Shares, Issued for Services (in shares) | 20,699 | ||||
Stock Issued During Period, Value, Issued for Services | $ 125,229 |
Note 12 - Options (Details Text
Note 12 - Options (Details Textual) | 1 Months Ended | 9 Months Ended | |||
Jun. 05, 2023 USD ($) $ / shares shares | Jul. 31, 2023 USD ($) $ / shares shares | Sep. 30, 2023 USD ($) $ / shares shares | Sep. 30, 2022 USD ($) shares | Sep. 03, 2021 shares | |
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Outstanding, Number (in shares) | shares | 650,708 | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Outstanding, Weighted Average Exercise Price (in dollars per share) | $ / shares | $ 4.64 | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Outstanding, Weighted Average Remaining Contractual Term (Year) | 7 years 7 months 6 days | ||||
Share-Based Payment Arrangement, Expense | $ 524,696 | $ 731,499 | |||
Share-Based Payment Arrangement, Nonvested Award, Option, Cost Not yet Recognized, Amount | $ 995,525 | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Exercises in Period (in shares) | shares | 0 | 0 | |||
Nineteen Employees and Consultants [Member] | |||||
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Net of Forfeitures (in shares) | shares | 46,405 | ||||
Share-Based Compensation Arrangements by Share-Based Payment Award, Options, Grants in Period, Weighted Average Exercise Price (in dollars per share) | $ / shares | $ 3.66 | ||||
Three Employees [Member] | |||||
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Net of Forfeitures (in shares) | shares | 16,000 | ||||
Share-Based Compensation Arrangements by Share-Based Payment Award, Options, Grants in Period, Weighted Average Exercise Price (in dollars per share) | $ / shares | $ 4.61 | ||||
Share-Based Payment Arrangement, Option [Member] | |||||
Share-Based Payment Arrangement, Expense | $ 399,436 | $ 651,501 | |||
Share-Based Payment Arrangement, Option [Member] | Nineteen Employees and Consultants [Member] | |||||
Share-Based Payment Arrangement, Expense | 12,143 | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award, Expiration Period (Year) | 10 years | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Weighted Average Volatility Rate | 84.20% | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Call Option Value | 3.66 | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Grant Date Fair Value | $ 170,028 | ||||
Share-Based Payment Arrangement, Option [Member] | Nineteen Employees and Consultants [Member] | Share-Based Payment Arrangement, Tranche One [Member] | |||||
Share-Based Compensation Arrangement by Share-Based Payment Award, Award Vesting Rights, Percentage | 60% | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award, Award Vesting Period (Year) | 3 years | ||||
Share-Based Payment Arrangement, Option [Member] | Nineteen Employees and Consultants [Member] | Share-Based Payment Arrangement, Tranche Two [Member] | |||||
Share-Based Compensation Arrangement by Share-Based Payment Award, Award Vesting Rights, Percentage | 20% | ||||
Share-Based Payment Arrangement, Option [Member] | Three Employees [Member] | |||||
Share-Based Payment Arrangement, Expense | 2,103 | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award, Expiration Period (Year) | 10 years | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Weighted Average Volatility Rate | 90% | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Call Option Value | 2.95 | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Grant Date Fair Value | $ 47,182 | ||||
Share-Based Payment Arrangement, Nonvested Award, Cost Not yet Recognized, Amount | $ 45,079 | ||||
Share-Based Payment Arrangement, Option [Member] | Three Employees [Member] | Share-Based Payment Arrangement, Tranche One [Member] | |||||
Share-Based Compensation Arrangement by Share-Based Payment Award, Award Vesting Rights, Percentage | 60% | ||||
Share-Based Payment Arrangement, Option [Member] | Three Employees [Member] | Share-Based Payment Arrangement, Tranche Two [Member] | |||||
Share-Based Compensation Arrangement by Share-Based Payment Award, Award Vesting Rights, Percentage | 20% | ||||
The 2020 Equity Plan [Member] | |||||
Share-Based Compensation Arrangement by Share-Based Payment Award, Number of Shares Authorized (in shares) | shares | 814,150 |
Note 13 - Warrants (Details Tex
Note 13 - Warrants (Details Textual) | 9 Months Ended | |||||||||
May 11, 2023 USD ($) $ / shares shares | Apr. 25, 2023 USD ($) $ / shares shares | Apr. 11, 2023 USD ($) $ / shares shares | Mar. 07, 2023 USD ($) $ / shares shares | Mar. 02, 2023 USD ($) $ / shares shares | Feb. 01, 2023 USD ($) $ / shares shares | Jan. 05, 2023 USD ($) $ / shares shares | Aug. 23, 2022 USD ($) $ / shares shares | Sep. 30, 2023 USD ($) $ / shares shares | Sep. 30, 2022 USD ($) | |
Class of Warrant or Right, Outstanding (in shares) | shares | 2,291,250 | |||||||||
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share) | $ 2.5 | |||||||||
Class of Warrant or Right, Weighted Average Life (Year) | 8 years 8 months 12 days | |||||||||
Proceeds from Sale of Debt and Warrants | $ | $ 2,250,000 | |||||||||
Nonrelated Party [Member] | ||||||||||
Debt Instrument, Unamortized Discount | $ | $ 263,380 | |||||||||
Warrants Issued With Promissory Notes [Member] | ||||||||||
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share) | $ 2.5 | $ 2.5 | $ 2.6 | |||||||
Class of Warrant or Right, Number of Securities Called by Warrants or Rights (in shares) | shares | 375,000 | 375,000 | 625,000 | |||||||
Warrants and Rights Outstanding, Term (Year) | 10 years | 10 years | 10 years | |||||||
Class of Warrant, Number of Shares, Per $100,000 Debt (in shares) | shares | 25,000 | |||||||||
Class of Warrant or Right, Number Per $100,000 Notes Payable (in shares) | shares | 25,000 | 25,000 | 25,000 | |||||||
Warrants Issued With Promissory Notes [Member] | Director [Member] | ||||||||||
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share) | $ 2.5 | |||||||||
Class of Warrant or Right, Number of Securities Called by Warrants or Rights (in shares) | shares | 25,000 | |||||||||
Warrants and Rights Outstanding, Term (Year) | 10 years | |||||||||
Class of Warrant or Right, Number Per $100,000 Notes Payable (in shares) | shares | 25,000 | |||||||||
Class of Warrant or Right, Redemption Price (in dollars per share) | $ 0.01 | |||||||||
Class of Warrant or Right, Redemption, Minimum Volume Weighted Average Sale Price (in dollars per share) | $ 9 | |||||||||
Warrants and Rights Outstanding | $ | $ 112,371 | |||||||||
Warrants Issued With Promissory Notes [Member] | Director [Member] | Measurement Input, Price Volatility [Member] | ||||||||||
Warrants and Rights Outstanding, Measurement Input | 1.38 | |||||||||
Warrants Issued With Promissory Notes [Member] | Director [Member] | Measurement Input, Weighted Average Call Option Value [Member] | ||||||||||
Warrants and Rights Outstanding, Measurement Input | 4.69 | |||||||||
Warrants Issued With Promissory Notes [Member] | Cesar J. Gutierrez Living Trust [Member] | ||||||||||
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share) | $ 2.5 | |||||||||
Class of Warrant or Right, Number of Securities Called by Warrants or Rights (in shares) | shares | 12,500 | |||||||||
Warrants and Rights Outstanding, Term (Year) | 10 years | |||||||||
Class of Warrant or Right, Number Per $100,000 Notes Payable (in shares) | shares | 25,000 | |||||||||
Class of Warrant or Right, Redemption Price (in dollars per share) | $ 0.01 | |||||||||
Class of Warrant or Right, Redemption, Minimum Volume Weighted Average Sale Price (in dollars per share) | $ 9 | |||||||||
Warrants and Rights Outstanding | $ | $ 46,769 | |||||||||
Warrants Issued With Promissory Notes [Member] | Cesar J. Gutierrez Living Trust [Member] | Measurement Input, Price Volatility [Member] | ||||||||||
Warrants and Rights Outstanding, Measurement Input | 1.38 | |||||||||
Warrants Issued With Promissory Notes [Member] | Cesar J. Gutierrez Living Trust [Member] | Measurement Input, Weighted Average Call Option Value [Member] | ||||||||||
Warrants and Rights Outstanding, Measurement Input | 3.74 | |||||||||
Warrants Issued With Promissory Notes [Member] | Board of Directors Chairman [Member] | ||||||||||
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share) | $ 2.5 | $ 2.6 | $ 2.6 | |||||||
Class of Warrant or Right, Number of Securities Called by Warrants or Rights (in shares) | shares | 187,500 | 62,500 | 125,000 | |||||||
Warrants and Rights Outstanding, Term (Year) | 10 years | 10 years | 10 years | |||||||
Class of Warrant or Right, Number Per $100,000 Notes Payable (in shares) | shares | 25,000 | 25,000 | 25,000 | |||||||
Class of Warrant or Right, Redemption Price (in dollars per share) | $ 0.01 | $ 0.01 | $ 0.01 | |||||||
Class of Warrant or Right, Redemption, Minimum Volume Weighted Average Sale Price (in dollars per share) | $ 9 | $ 9 | $ 9 | |||||||
Warrants and Rights Outstanding | $ | $ 701,537 | $ 228,464 | $ 276,462 | |||||||
Warrants Issued With Promissory Notes [Member] | Board of Directors Chairman [Member] | Measurement Input, Price Volatility [Member] | ||||||||||
Warrants and Rights Outstanding, Measurement Input | 1.38 | 1.39 | 1.38 | |||||||
Warrants Issued With Promissory Notes [Member] | Board of Directors Chairman [Member] | Measurement Input, Weighted Average Call Option Value [Member] | ||||||||||
Warrants and Rights Outstanding, Measurement Input | 3.74 | 3.66 | 2.21 | |||||||
Warrants Issued With Promissory Notes [Member] | Nonrelated Party [Member] | ||||||||||
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share) | $ 2.5 | |||||||||
Class of Warrant or Right, Number of Securities Called by Warrants or Rights (in shares) | shares | 100,000 | |||||||||
Warrants and Rights Outstanding, Term (Year) | 10 years | |||||||||
Class of Warrant or Right, Number Per $100,000 Notes Payable (in shares) | shares | 25,000 | |||||||||
Class of Warrant or Right, Redemption Price (in dollars per share) | $ 0.01 | |||||||||
Class of Warrant or Right, Redemption, Minimum Volume Weighted Average Sale Price (in dollars per share) | $ 9 | |||||||||
Warrants and Rights Outstanding | $ | $ 374,153 | |||||||||
Warrants Issued With Promissory Notes [Member] | Nonrelated Party [Member] | Measurement Input, Price Volatility [Member] | ||||||||||
Warrants and Rights Outstanding, Measurement Input | 1.38 | |||||||||
Warrants Issued With Promissory Notes [Member] | Nonrelated Party [Member] | Measurement Input, Weighted Average Call Option Value [Member] | ||||||||||
Warrants and Rights Outstanding, Measurement Input | 3.74 | |||||||||
Warrants Issued With Promissory Notes [Member] | Lyle A. Berman Revocable Trust [Member] | ||||||||||
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share) | $ 2.6 | $ 2.6 | $ 2.6 | |||||||
Class of Warrant or Right, Number of Securities Called by Warrants or Rights (in shares) | shares | 62,500 | 62,500 | 62,500 | |||||||
Warrants and Rights Outstanding, Term (Year) | 10 years | 10 years | 10 years | |||||||
Class of Warrant or Right, Number Per $100,000 Notes Payable (in shares) | shares | 25,000 | 25,000 | 25,000 | |||||||
Class of Warrant or Right, Redemption Price (in dollars per share) | $ 0.01 | $ 0.01 | $ 0.01 | |||||||
Class of Warrant or Right, Redemption, Minimum Volume Weighted Average Sale Price (in dollars per share) | $ 9 | $ 9 | $ 9 | |||||||
Warrants and Rights Outstanding | $ | $ 227,598 | $ 228,154 | $ 1,393.41 | |||||||
Warrants Issued With Promissory Notes [Member] | Lyle A. Berman Revocable Trust [Member] | Measurement Input, Price Volatility [Member] | ||||||||||
Warrants and Rights Outstanding, Measurement Input | 1.38 | 1.38 | 1.40 | |||||||
Warrants Issued With Promissory Notes [Member] | Lyle A. Berman Revocable Trust [Member] | Measurement Input, Weighted Average Call Option Value [Member] | ||||||||||
Warrants and Rights Outstanding, Measurement Input | 3.64 | 3.65 | 2.23 | |||||||
Warrants Related Debt [Member] | ||||||||||
Debt Instrument, Unamortized Discount | $ | 1,999,540 | |||||||||
Amortization of Debt Discount (Premium) | $ | $ 900,226 | $ 536,373 | ||||||||
Promissory Notes and Warrants [Member] | ||||||||||
Proceeds from Issuance of Debt | $ | $ 1,500,000 | $ 1,500,000 | $ 2,500,000 | |||||||
Promissory Notes and Warrants [Member] | Director [Member] | ||||||||||
Proceeds from Issuance of Debt | $ | $ 100,000 | |||||||||
Promissory Notes and Warrants [Member] | Cesar J. Gutierrez Living Trust [Member] | ||||||||||
Proceeds from Issuance of Debt | $ | 50,000 | |||||||||
Promissory Notes and Warrants [Member] | Board of Directors Chairman [Member] | ||||||||||
Proceeds from Issuance of Debt | $ | 750,000 | $ 250,000 | $ 500,000 | |||||||
Promissory Notes and Warrants [Member] | Nonrelated Party [Member] | ||||||||||
Proceeds from Issuance of Debt | $ | $ 400,000 | |||||||||
Promissory Notes and Warrants [Member] | Lyle A. Berman Revocable Trust [Member] | ||||||||||
Proceeds from Issuance of Debt | $ | $ 250,000 | $ 250,000 | $ 250,000 | |||||||
Promissory Notes and Warrants [Member] | Maximum [Member] | ||||||||||
Debt Instrument, Face Amount | $ | $ 2,500,000 |
Note 14 - Earnings Per Share (D
Note 14 - Earnings Per Share (Details Textual) | 3 Months Ended |
Sep. 30, 2023 shares | |
Weighted Average Number of Shares Outstanding, Diluted, Adjustment (in shares) | 1,359,310 |
Note 14 - Earnings Per Share -
Note 14 - Earnings Per Share - Summary of Earnings Per Share (Details) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | |
Net income (loss) attributable to common shareholders | $ 333,984 | $ (1,647,272) | $ (4,388,446) | $ (5,312,123) |
Basic weighted average shares (in shares) | 5,123,735 | 4,845,851 | 4,942,182 | 4,831,346 |
Basic income (loss) per share (in dollars per share) | $ 0.07 | $ (0.34) | $ (0.89) | $ (1.1) |
Diluted weighted average shares (in shares) | 8,066,577 | 4,845,851 | 4,942,182 | 4,831,346 |
Diluted income (loss) per share (in dollars per share) | $ 0.04 | $ (0.34) | $ (0.89) | $ (1.1) |
Approximation [Member] | ||||
Diluted weighted average shares (in shares) | 6,481,158 | 4,845,851 | 4,942,182 | 4,831,346 |
Diluted income (loss) per share (in dollars per share) | $ 0.05 | $ (0.34) | $ (0.89) | $ (1.1) |
Note 14 - Earnings Per Share _2
Note 14 - Earnings Per Share - Summary of Stock Options and Warrants Outstanding (Details) - $ / shares | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | |
Average price of common stock (in dollars per share) | $ 5.52 | $ 2.92 | $ 4.56 | $ 2.76 |
Weighted Average [Member] | ||||
Weighted average stock options (in shares) | 650,436 | 632,426 | 615,662 | 600,796 |
Weighted average price of stock options (in dollars per share) | $ 4.64 | $ 4.81 | $ 4.64 | $ 4.81 |
Weighted average warrants (in shares) | 2,291,250 | 1,357,866 | 2,084,994 | 1,010,337 |
Weighted average price of warrants (in dollars per share) | $ 2.5 | $ 2.47 | $ 2.5 | $ 2.47 |
Note 15 - Income Taxes (Details
Note 15 - Income Taxes (Details Textual) - USD ($) Pure in Thousands, $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | |
Income Tax Expense (Benefit) | $ 0 | $ 0 | $ 0 | $ 0 |
Effective Income Tax Rate Reconciliation, Percent | 0% | 0% | 0% | 0% |
Note 16 - Subsequent Events (De
Note 16 - Subsequent Events (Details Textual) - Lease Agreement in Dallas, Texas [Member] - Subsequent Event [Member] | Oct. 26, 2023 USD ($) ft² |
Area of Real Estate Property (Square Foot) | ft² | 51,264 |
Lessee, Operating Lease, Term of Contract (Month) | 5 years 2 months 1 day |
Lessee, Monthly Base Rent | $ 42,500 |
Lease, Rent, Monthly Increase, Maximum | 51,700 |
Operating Lease, Letter of Credit Required to Provide | $ 300,000 |
Lessee, Operating Lease, Renewal Term (Year) | 5 years |