|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
— |
|
|
|
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 |
|
|
|
— |
|
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 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies (Note 11) |
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
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 |
) |
Additional paid-in capital |
|
|
9,112,781 |
|
|
|
3,724,208 |
|
|
|
|
(123,272,373 |
) |
|
|
(55,388,475 |
) |
Total stockholders’ deficit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities, temporary equity and stockholders’ deficit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|