v3.24.3
Consolidated Balance Sheets (Unaudited) - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Current Assets:    
Cash $ 1,712,064 $ 1,462,326
Accounts receivable 36,397
Inventories 89,462 73,023
Total current assets 1,837,923 1,535,349
Non-Current Assets:    
Property and equipment, net 5,031,361 4,092,950
Operating lease right-of-use asset 6,846,051 5,459,708
Intangible asset 504,499
Goodwill 1,985,645
Other assets 1,106,597 1,931,357
Total non-current assets 15,474,153 11,484,015
Total assets 17,312,076 13,019,364
Current liabilities:    
Accounts payable and accrued expenses 844,857 647,811
Line of credit 1,000,000 1,000,000
Current portion of operating lease liabilities 908,691 572,230
Current portion of bank notes payables 169,814 414,378
Current portion of loan payable, EIDL 2,669 10,536
Loans payable to financial institutions 119,939 534,239
Other payables 1,078,291 65,700
Total current liabilities 5,895,057 3,269,070
Operating lease liabilities, less current portion 6,770,605 5,689,535
Bank notes payables, less current portion 2,830,798 991,951
Loan payable, EIDL, less current portion 415,422 415,329
Total liabilities 17,711,882 10,365,885
Commitments and Contingencies
Stockholders’ equity    
Additional paid-in capital 12,143,969 11,994,119
Accumulated deficit (12,543,910) (9,340,773)
Total stockholders’ equity (deficit) (399,806) 2,653,479
Total liabilities and stockholders’ equity 17,312,076 13,019,364
Common Class A [Member]    
Stockholders’ equity    
Common Stock, value 125 123
Common Class B [Member]    
Stockholders’ equity    
Common Stock, value 10 10
Related Party [Member]    
Current liabilities:    
Due to related party 1,770,796 24,176
Notes payable to related party 600,000
Convertible notes to related party $ 1,200,000

Source