Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows

v3.23.1
Condensed Consolidated Statements of Cash Flows - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net loss $ (2,554,989) $ (1,883,634)  
Net income from discontinued operations, net of tax 44,683 5,902  
Net loss from continuing operations (2,599,672) (1,889,536)  
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization 1,377,023 358,230  
Share based compensation 312,445    
Fair value remeasurement of earnout consideration 825,000    
Fair value remeasurement of contingent value rights 250,000    
Gain on sale of assets (244,271)    
Interest and accretion expense 458,218 336,405  
Changes in assets and liabilities:      
Trade accounts receivable (513,802) (50,165)  
Inventories 624,532 71,754  
Prepaid income taxes (332)    
Other assets, net 2,274,326 285,880  
Accounts payable 153,962 (2,528,599)  
Accrued compensation and benefits (121,982) (502,869)  
Customer deposits (1,532,973) (47,367)  
Other accrued liabilities (1,129,141) (1,091,411)  
Accrued interest (85,893)    
Net cash provided by (used in) operating activities 47,440 (5,057,678)  
Net cash (used in) provided by operating activities - discontinued operations (173,019) 15,237  
Net cash used in operating activities (125,579) (5,042,441)  
CASH FLOWS FROM INVESTING ACTIVITIES:      
Capital expenditures (329,657) (245)  
Acquisition of business, net of cash acquired   (10,256,865)  
Proceeds from the sale of investments 673,114 49,194  
Net cash provided by (used in) investing activities 343,457 (10,207,916)  
Net cash used in investing activities - discontinued operations (3,681)    
Net cash provided by (used in) investing activities 339,776 (10,207,916)  
CASH FLOWS FROM FINANCING ACTIVITIES:      
Borrowings against working capital note payable   150,000  
Borrowings of loans payable 226,361    
Payments against loan payable principal (97,821) (4,500,000)  
Payments related to equity issuance costs   (2,699,370)  
Proceeds from the issuance of preferred stock upon closing of private placement   32,000,000  
Purchase of common stock (6,291)    
Net cash provided by financing activities 122,249 24,950,630  
NET INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH 336,446 9,700,273  
CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF PERIOD 5,256,478 18,966 $ 18,966
CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD 5,592,924 9,719,239 $ 5,256,478
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:      
Income taxes paid 332    
Interest paid 80,578 1,070,853  
NONCASH FINANCING AND INVESTING ACTIVITIES:      
Issuance of common stock for conversion of related party payables   2,350,000  
Issuance of common stock for conversion of working capital note payable   500,000  
Issuance of common stock for the acquisition of HEC and E-Gear   12,781,234  
Effect of reverse capitalization   1,594,779  
Operating right of use assets obtained in exchange for lease obligations $ 596,093 $ 127,902