Finance and Operating Lease Obligations (Tables)
|
12 Months Ended |
Dec. 31, 2022 |
|---|
| Finance And Operating Lease Obligations |
|
| Schedule of Lease-related Assets and Liabilities |
The
following table presents our lease-related assets and liabilities at December 31, 2022 and 2021:
Schedule of Lease-related Assets and Liabilities
| |
|
Balance Sheet Classification |
|
December 31, 2022
|
|
|
December 31, 2021
|
|
| |
|
|
|
|
|
|
|
|
| Assets: |
|
|
|
|
|
|
|
|
|
|
| Operating leases |
|
Right-of-use operating lease assets |
|
$ |
574,256 |
|
|
$ |
821,274 |
|
| Finance lease |
|
Property and equipment, net |
|
|
- |
|
|
|
220,461 |
|
| |
|
|
|
|
|
|
|
|
|
|
| Total lease assets |
|
|
|
$ |
574,256 |
|
|
$ |
1,041,735 |
|
| |
|
|
|
|
|
|
|
|
|
|
| Liabilities: |
|
|
|
|
|
|
|
|
|
|
| Current: |
|
|
|
|
|
|
|
|
|
|
| Operating leases |
|
Right-of-use operating lease obligations |
|
$ |
215,063 |
|
|
$ |
247,017 |
|
| Finance lease |
|
Current liabilities |
|
|
220,461 |
|
|
|
220,461 |
|
| Noncurrent: |
|
|
|
|
|
|
|
|
|
|
| Operating leases |
|
Right-of-use operating lease obligations |
|
|
359,193 |
|
|
|
574,257 |
|
| |
|
|
|
|
|
|
|
|
|
|
| Total lease liabilities |
|
|
|
$ |
794,717 |
|
|
$ |
1,041,735 |
|
| |
|
|
|
|
|
|
|
|
|
|
| Weighted-average remaining term: |
|
|
|
|
|
|
|
|
|
|
| Operating leases |
|
|
|
|
2.59 years |
|
|
|
3.57 years |
|
| Finance lease (1) |
|
|
|
|
0 years |
|
|
|
0 years |
|
| Weighted-average discount rate: |
|
|
|
|
|
|
|
|
|
|
| Operating leases |
|
|
|
|
13.0 |
% |
|
|
13.0 |
% |
| Finance lease |
|
|
|
|
4.9 |
% |
|
|
4.9 |
% |
|
| Schedule of Lease Expense |
The
following table presents certain information related to lease expense for finance and operating leases for the years ended December 31,
2022 and 2021:
Schedule of Lease Expense
| |
|
Year Ended
December 31,
2022 |
|
|
Year
Ended
December 31,
2021 |
|
| Finance lease expense: |
|
|
|
|
|
|
|
|
| Depreciation/amortization of leased assets |
|
$ |
- |
|
|
$ |
- |
|
| Interest on lease liabilities |
|
|
- |
|
|
|
- |
|
| Operating leases: |
|
|
|
|
|
|
|
|
| Short-term lease expense (2)
|
|
|
323,506 |
|
|
|
198,187 |
|
| Total lease expense |
|
$ |
323,506
|
|
|
$ |
198,187 |
|
|
| Schedule of Lease Supplemental Cash Flow Information |
The
following table presents supplemental cash flow information for the years ended December 31, 2022 and 2021:
Schedule
of Lease Supplemental Cash Flow Information
| |
|
Year Ended December 31, 2022
|
|
|
Year Ended December 31, 2021
|
|
| Cash paid for amounts included in the measurement of lease liabilities: |
|
|
|
|
|
|
|
|
| Operating cash flows for operating leases |
|
$ |
323,961 |
|
|
$ |
277,278 |
|
| Operating cash flows for finance lease |
|
$ |
- |
|
|
$ |
- |
|
| Financing cash flows for finance lease payments |
|
$ |
- |
|
|
$ |
29,524 |
|
| (1) |
As of December
31, 2022 and 2021, the Company was in default under its finance lease obligation, therefore, the aggregate future minimum lease payments
and accrued interest under this finance lease in the amount of $0.2 million are deemed to be immediately due. |
| |
|
| (2) |
Expenses are included in
general and administrative expenses in the consolidated statements of operations. |
|
| Schedule of Future Minimum Rentals Under Right-of-use Operating and Finance Leases |
Aggregate
future minimum lease payments under right-of-use operating and finance leases are as follows:
Schedule of Future Minimum Rentals Under Right-of-use Operating and Finance Leases
| |
|
Right-of-Use Operating Leases |
|
|
Finance Lease |
|
| Twelve months ending December 31: |
|
|
|
|
|
|
|
|
| 2023 |
|
$ |
275,176 |
|
|
$ |
224,252 |
|
| 2024 |
|
|
219,463 |
|
|
|
- |
|
| 2025 |
|
|
186,496 |
|
|
|
- |
|
| 2026 |
|
|
- |
|
|
|
- |
|
| 2027 |
|
|
- |
|
|
|
- |
|
| Thereafter |
|
|
- |
|
|
|
- |
|
| Total |
|
|
681,135 |
|
|
|
224,252 |
|
| |
|
|
|
|
|
|
|
|
| Less interest |
|
|
(106,879 |
) |
|
|
(3,791 |
) |
| Present value of minimum lease payments |
|
|
574,256 |
|
|
|
220,461 |
|
| |
|
|
|
|
|
|
|
|
| Less current portion of lease obligations |
|
|
(215,063 |
) |
|
|
(220,461 |
) |
| Lease obligations, net of current portion |
|
$ |
359,193 |
|
|
$ |
- |
|
|