| | | | | | | | |
| | | | | | |
| | | | | | | | |
| | | | | | | | |
Cash and cash equivalents | | $ | 8,701,895 | | | $ | 18,494,248 | |
Accounts receivable, net of allowances for doubtful accounts of $929,800 and $404,755, respectively | | | 7,015,278 | | | | 5,046,497 | |
| | | 448,771 | | | | 274,311 | |
| | | 986,498 | | | | 283,553 | |
Prepaid expenses and other current assets | | | 4,422,307 | | | | 623,292 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Property and equipment, net | | | 9,528,427 | | | | 2,664,366 | |
| | | 534,915 | | | | 336,923 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Liabilities, temporary equity and stockholders’ deficit | | | | | | | | |
| | | | | | | | |
| | $ | 3,987,129 | | | $ | 1,528,790 | |
| | | 3,096,556 | | | | 1,350,539 | |
Accrued and other liabilities | | | 11,610,233 | | | | 167,384 | |
| | | 258,089 | | | | 25,012 | |
Accrued liabilities related parties | | | 2,513,347 | | | | 1,313,062 | |
Deferred revenue | | | 0 | | | | 5,350 | |
| | | 2,968,435 | | | | 199,408 | |
Current portion of long-term debt | | | 13,265,588 | | | | 413,930 | |
| | | | | | | | |
Total current liabilities | | | | | | | | |
| | | | | | | | |
Other long-term liabilities | | | 396,258 | | | | 0 | |
Term loans - net of current portion and debt issuance costs | | | 16,775,836 | | | | 314,389 | |
Related party convertible notes and derivative liabilities | | | 16,856,558 | | | | 0 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Commitments and contingencies (Note 11) | | | 0 | | | | 0 — | |
| | | | | | | | |
Series Seed Preferred stock; par value $0.0001, 400,000 shares authorized; 400,000 shares issued and outstanding as of December 31, 2021 and December 31, 2020, aggregate liquidation preference of $1,892,812 as of December 31, 2021 and December 31, 2020 | | $ | 1,892,812 | | | $ | 1,892,812 | |
Series Seed - 1 Preferred stock; par value $0.0001, 515,779 shares authorized; 515,779 shares issued and outstanding as of December 31, 2021 and December 31, 2020; aggregate liquidation preference of $2,892,300 as of December 31, 2021 and December 31, 2020 | | | 2,892,300 | | | | 2,892,300 | |
Series A - 1 Preferred stock; par value $0.0001, 5,706,349 shares authorized; 5,706,349 shares issued and outstanding as of December 31, 2021 and December 31, 2020; aggregate liquidation preference of $5,714,281 as of December 31, 2021 and December 31, 2020 | | | 5,714,281 | | | | 5,714,281 | |
Series A - 2 Preferred stock; par value $0.0001, 2,574,478 shares authorized; 2,574,478 shares issued and outstanding as of December 31, 2021 and December 31, 2020; aggregate liquidation preference of $2,778,882 as of December 31, 2021 and December 31, 2020 | | | 2,778,882 | | | | 2,778,882 | |
Series A - 3 Preferred stock; par value $0.0001, 2,713,324 shares authorized; 2,621,569 shares issued and outstanding as of December 31, 2021 and December 31, 2020; aggregate liquidation preference of $4,285,715 as of December 31, 2021 and December 31, 2020 | | | 4,285,715 | | | | 4,285,715 | |
Series B Preferred stock; par value $0.0001, 5,131,673 shares authorized; 4,205,059 shares issued and outstanding as of December 31, 2021 and December 31, 2020, respectively; aggregate liquidation preference of $56,726,260 as of December 31, 2021 and December 31, 2020, respectively | | | 56,726,260 | | | | 56,726,260 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Common Stock, $0.0001 par value, 31,000,000 authorized; 4,039,535 and 3,427,555 shares issued and outstanding as of December 31, 2021 and December 31, 2020, respectively | | | 404 | | | | 343 | |
Treasury Stock, held at cost; 650,000 shares outstanding as of December 31, 2021 and December 31, 2020 | | | (221,000 | ) | | | (221,000 | ) |
| | | 9,112,781 | | | | 3,724,208 | |
| | | (123,272,373 | ) | | | (55,388,475 | ) |
Total stockholders’ deficit | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Total liabilities, temporary equity and stockholders’ deficit | | | | | | | | |
| | | | | | | | |