Finance and Operating Lease Obligations (Tables)
|
3 Months Ended |
Mar. 31, 2023 |
|---|
| Finance And Operating Lease Obligations |
|
| Schedule of Lease-related Assets and Liabilities |
The
following table presents our lease-related assets and liabilities at March 31, 2023 (unaudited) and December 31, 2022:
Schedule of Lease-related Assets and Liabilities
| |
|
Balance Sheet Classification |
|
March 31, 2023
|
|
|
December 31, 2022
|
|
| |
|
|
|
|
|
|
|
|
| Assets: |
|
|
|
|
|
|
|
|
|
|
| Operating leases |
|
Right-of-use operating lease assets |
|
$ |
505,954 |
|
|
$ |
574,256 |
|
| Finance lease |
|
Property and equipment, net |
|
|
- |
|
|
|
- |
|
| |
|
|
|
|
|
|
|
|
|
|
| Total lease assets |
|
|
|
$ |
505,954 |
|
|
$ |
574,256 |
|
| |
|
|
|
|
|
|
|
|
|
|
| Liabilities: |
|
|
|
|
|
|
|
|
|
|
| Current: |
|
|
|
|
|
|
|
|
|
|
| Operating leases |
|
Right-of-use operating lease obligations |
|
$ |
189,875 |
|
|
$ |
215,063 |
|
| Finance lease |
|
Finance lease obligation |
|
|
220,461 |
|
|
|
220,461 |
|
| |
|
|
|
|
|
|
|
|
|
|
| Long-term |
|
Right-of-use operating lease obligations |
|
|
316,079 |
|
|
|
359,193 |
|
| |
|
|
|
|
|
|
|
|
|
|
| Total lease liabilities |
|
|
|
$ |
726,415 |
|
|
$ |
794,717 |
|
| |
|
|
|
|
|
|
|
|
|
|
| Weighted-average remaining term: |
|
|
|
|
|
|
|
|
|
|
| Operating leases |
|
|
|
|
2.45 years |
|
|
|
2.59 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 three months ended March
31, 2023 and 2022 (unaudited):
Schedule of Lease Expense
| |
|
Three Months
Ended March 31, 2023
|
|
|
Three Months
Ended March 31, 2022
|
|
| Finance lease expense: |
|
|
|
|
|
|
|
|
| Depreciation/amortization of leased assets |
|
$ |
- |
|
|
$ |
- |
|
| Interest on lease liabilities |
|
|
- |
|
|
|
- |
|
| Operating leases: |
|
|
|
|
|
|
|
|
| Short-term lease expense (2) |
|
|
92,569 |
|
|
|
49,182 |
|
| Total lease expense |
|
$ |
92,569 |
|
|
$ |
49,182 |
|
|
| Schedule of Lease Supplemental Cash Flow Information |
The
following table presents supplemental cash flow information for the three months ended March 31, 2023 and 2022 (unaudited):
Schedule of Lease Supplemental Cash Flow Information
| |
|
Three Months
Ended March
31, 2023
|
|
|
Three Months
Ended March
31, 2022
|
|
| Cash paid for amounts included in the measurement of lease liabilities: |
|
|
|
|
|
|
|
|
| Operating cash flows for operating leases |
|
$ |
82,892 |
|
|
$ |
56,208 |
|
| Operating cash flows for finance lease |
|
$ |
- |
|
|
$ |
- |
|
| Financing cash flows for finance lease payments |
|
$ |
- |
|
|
$ |
- |
|
| (1) |
As of March 31, 2023 and
December 31, 2022, 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 condensed 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 March 31: |
|
|
|
|
|
|
| 2024 |
|
$ |
243,270 |
|
|
$ |
224,252 |
|
| 2025 |
|
|
221,088 |
|
|
|
- |
|
| 2026 |
|
|
130,547 |
|
|
|
- |
|
| 2027 |
|
|
- |
|
|
|
- |
|
| 2028 |
|
|
- |
|
|
|
- |
|
| Thereafter |
|
|
- |
|
|
|
- |
|
| Total |
|
|
594,905 |
|
|
|
224,252 |
|
| |
|
|
|
|
|
|
|
|
| Less interest |
|
|
(88,951 |
) |
|
|
(3,791 |
) |
| Present value of minimum lease payments |
|
|
505,954 |
|
|
|
220,461 |
|
| |
|
|
|
|
|
|
|
|
| Less current portion of lease obligations |
|
|
(189,875 |
) |
|
|
(220,461 |
) |
| Lease obligations, net of current portion |
|
$ |
316,079 |
|
|
$ |
- |
|
|