Leases (Tables)
|
9 Months Ended |
12 Months Ended |
Sep. 30, 2023 |
Dec. 31, 2022 |
Leases |
|
|
Schedule of Components of Lease Expense |
The
components of lease expense were as follows:
Schedule of Components of Lease Expense
|
|
2023 |
|
|
2022 |
|
|
|
For the Nine Months Ended |
|
|
|
September 30, |
|
|
|
2023 |
|
|
2022 |
|
Operating lease cost: |
|
|
|
|
|
|
|
|
Amortization of right-of-use assets |
|
$ |
34,391 |
|
|
$ |
33,431 |
|
Interest on lease liabilities |
|
|
11,379 |
|
|
|
26,463 |
|
Lease payments on short term leases |
|
|
1,290 |
|
|
|
12,590 |
|
Total operating lease cost |
|
$ |
47,060 |
|
|
$ |
72,484 |
|
|
The
components of lease expense were as follows:
Schedule of Components
of Lease Expense
|
|
2022 |
|
|
2021 |
|
|
|
For the Year
Ended |
|
|
|
December
31, |
|
|
|
2022 |
|
|
2021 |
|
Operating lease cost: |
|
|
|
|
|
|
|
|
Amortization
of right-of-use assets |
|
$ |
114,907 |
|
|
$ |
87,276 |
|
Interest
on lease liabilities |
|
|
83,702 |
|
|
|
3,035 |
|
Lease
payments on short term leases |
|
|
23,811 |
|
|
|
- |
|
Total
operating lease cost |
|
$ |
222,420 |
|
|
$ |
90,311 |
|
|
Schedule of Supplemental Balance Sheet Information Related to Leases |
Supplemental
balance sheet information related to leases was as follows:
Schedule of Supplemental Balance Sheet Information Related to Leases
|
|
September 30, |
|
|
December 31, |
|
|
|
2023 |
|
|
2022 |
|
Operating lease: |
|
|
|
|
|
|
|
|
Operating lease assets |
|
$ |
- |
|
|
$ |
425,969 |
|
|
|
|
|
|
|
|
|
|
Current portion of operating lease liabilities |
|
$ |
- |
|
|
|
86,235 |
|
Noncurrent operating lease liabilities |
|
|
- |
|
|
|
341,680 |
|
Total operating lease liability |
|
$ |
- |
|
|
$ |
427,915 |
|
|
|
|
|
|
|
|
|
|
Weighted average remaining lease term: |
|
|
|
|
|
|
|
|
Operating leases |
|
|
None |
|
|
|
4.25 years |
|
|
|
|
|
|
|
|
|
|
Weighted average discount rate: |
|
|
|
|
|
|
|
|
Operating lease |
|
|
6.75 |
% |
|
|
6.75 |
% |
|
Supplemental
balance sheet information related to leases was as follows:
Schedule of Supplemental
Balance Sheet Information Related to Leases
|
|
December
31, |
|
|
December
31, |
|
|
|
2022 |
|
|
2021 |
|
Operating lease: |
|
|
|
|
|
|
|
|
Operating
lease assets |
|
$ |
425,969 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
Current
portion of operating lease liabilities |
|
$ |
86,235 |
|
|
|
- |
|
Noncurrent
operating lease liabilities |
|
|
341,680 |
|
|
|
- |
|
Total
operating lease liability |
|
$ |
427,915 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
Weighted average remaining
lease term: |
|
|
|
|
|
|
|
|
Operating
leases |
|
|
4.25
years
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
Weighted
average discount rate: |
|
|
|
|
|
|
|
|
Operating
lease |
|
|
6.75 |
% |
|
|
- |
|
|
Schedule of Supplemental Cash Flow Related to Operating Leases |
Supplemental
cash flow and other information related to operating leases was as follows:
Schedule of Supplemental Cash Flow
Related to Operating Leases
|
|
2023 |
|
|
2022 |
|
|
|
For
the Nine Months Ended |
|
|
|
September
30, |
|
|
|
2023 |
|
|
2022 |
|
Cash
paid for amounts included in the measurement of lease liabilities: |
|
|
|
|
|
|
|
|
Operating
cash flows used for operating leases |
|
$ |
31,940 |
|
|
$ |
38,725 |
|
|
|
|
|
|
|
|
|
|
Leased
assets obtained in exchange for lease liabilities: |
|
|
|
|
|
|
|
|
Total
operating lease liabilities |
|
$ |
- |
|
|
$ |
1,535,706 |
|
|
|
|
|
|
|
|
|
|
Gain
on early extinguishment of debt: |
|
$ |
4,397 |
|
|
$ |
- |
|
|
Supplemental
cash flow and other information related to operating leases was as follows:
Schedule
of Supplemental Cash Flow Related to Operating Leases
|
|
2022 |
|
|
2021 |
|
|
|
For the Year
Ended |
|
|
|
December
31, |
|
|
|
2022 |
|
|
2021 |
|
Cash paid for amounts
included in the measurement of lease liabilities: |
|
|
|
|
|
|
Operating
cash flows used for operating leases |
|
$ |
96,253 |
|
|
$ |
201,525 |
|
|
|
|
|
|
|
|
|
|
Early
extinguishment of lease: |
|
|
|
|
|
|
|
|
Lease
liability terminated |
|
$ |
1,438,830 |
|
|
$ |
- |
|
Right-of
use asset terminated |
|
|
(1,418,682 |
) |
|
|
- |
|
Gain
on early extinguishment of lease |
|
$ |
20,148 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
Leased assets obtained
in exchange for lease liabilities: |
|
|
|
|
|
|
|
|
Total
operating lease liabilities |
|
$ |
1,962,998 |
|
|
$ |
- |
|
|
Schedule of Operating Lease Liability Maturity |
|
Our
anticipated future lease commitments on a calendar year basis in US dollars, excluding common area maintenance fees, under non-cancelable
operating leases are as follows:
Schedule of Operating Lease Liability
Maturity
|
|
Minimum |
|
Year Ending |
|
Lease |
|
December 31, |
|
Commitments |
|
2023 |
|
$ |
112,508 |
|
2024 |
|
|
107,632 |
|
2025 |
|
|
99,186 |
|
2026 |
|
|
102,162 |
|
2027 |
|
|
78,336 |
|
Total future minimum lease liabilities |
|
$ |
499,824 |
|
|