Annual report [Section 13 and 15(d), not S-K Item 405]

Consolidated Statements Of Cash Flows

v3.25.1
Consolidated Statements Of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (15,849,805) $ (8,132,167)
Net loss from discontinued operations, net of tax   (1,192,275)
Net loss from continuing operations (15,849,805) (6,939,892)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:    
Depreciation and amortization 3,153,832 5,136,420
Share based compensation 29,002 1,212,956
Deferred taxes (41,579) 41,579
Goodwill impairment loss 3,101,981  
Intangible asset impairment loss 750,000  
Credit loss provision 146,732  
Fair value remeasurement of earnout consideration (1,000,000) 1,350,000
Fair value remeasurement of warrant liability 974,823  
Fair value remeasurement of embedded derivative liability 65,617  
Fair value remeasurement of contingent value rights (522,257) (2,674,966)
Loss on extinguishment of debt 35,657  
Loss (gain) on sale of assets 822 (437,116)
Loss on lease termination 215,415  
Interest and accretion expense 3,087,449 2,657,517
Changes in assets and liabilities:    
Trade and related party accounts receivables, net 5,969 623,975
Inventories, net 853,518 2,475,825
Prepaid income taxes (302) 3,723
Other assets (635,892) 3,333,146
Accounts payable 355,508 83,081
Accrued compensation and benefits (563,333) 500,373
Customer deposits (242,190) (2,172,766)
Other accrued liabilities 1,430,109 (4,494,247)
Accrued interest (1,653,762) (1,085,174)
Net cash used in operating activities - continuing operations (6,302,686) (385,566)
Net cash used in operating activities - discontinued operations   (281,611)
Net cash used in operating activities (6,302,686) (667,177)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Capital expenditures (32,785) (655,691)
Proceeds from the sale of fixed assets 6,118 450
Proceeds from the sale of investments   2,869,584
Proceeds from earnout consideration payments   250,000
Net cash provided by (used in) investing activities - continuing operations (26,667) 2,464,343
Net cash provided by investing activities - discontinued operations   1,102,935
Net cash (used in) provided by investing activities (26,667) 3,567,278
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from loans payable 1,604,000 7,814,844
Payments against loans payable (1,595,364) (7,277,334)
Payments related to debt issuance costs (24,150) (348,065)
Payments related to equity issuance costs (501,414)  
Proceeds from the issuance of common stock under registered direct offering 1,000,000  
Proceeds from the issuance of common stock under at-the-market offering 2,457,352  
Proceeds from the issuance of Series B preferred stock 15  
Payments for contingent value rights distributions (856,736) (3,036,676)
Proceeds from issuance of common stock, net of shares withheld 9,775 125,398
Cash in lieu payment on fractional shares under reverse stock split (3,022)  
Purchase of common stock (6,098) (38,403)
Net cash provided by (used in) financing activities 2,084,358 (2,760,236)
NET (DECREASE) INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH (4,244,995) 139,865
CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF YEAR 5,396,343 5,256,478
CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF YEAR 1,151,348 5,396,343
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:    
Income taxes paid 76,700 58,858
Interest paid 1,604,100 1,119,480
SUPPLEMENTAL DISCLOSURES OF NON-CASH ACTIVITIES:    
Capital contribution on related party debt extinguishment   36,291
Loss on extinguishment of debt (35,657)  
Deemed dividend on Convertible Preferred Stock and PIPE Warrants 11,587,121  
Conversion of redeemable convertible preferred stock to common stock $ 15,277,055  
Operating right of use assets obtained in exchange for lease obligations   $ 753,972