XML 16 R6.htm IDEA: XBRL DOCUMENT v3.23.3
Condensed Cosolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
CASH FLOW FROM OPERATING ACTIVITIES    
Net loss $ (142,155,870) $ (123,763)
Adjustments to reconcile net loss to net cash used in operating activities    
Goodwill impairment 15,669,287
Employee Retention Credit 422,845
Forgiveness of debt (91,804) (812,304)
Depreciation and amortization 781,546 225,640
Stock-based compensation 5,590,485
Change in fair value of derivative liability and derivative expense (33,261)
Amortization of discounts and convertible options on debt 265,156 5,418
Loss on extinguishment of convertible notes 116,591,322
Loss on sale of property and equipment 151,767
Changes in assets and liabilities    
Accounts receivable (307,126) (199,205)
Prepaid expenses and other current assets (97,074) (147,582)
Other receivables (4,386) (14,231)
Inventory 65,176
Right-of-use asset 185,160 61,085
Accounts payable, accrued expenses and deferred taxes 1,413,596 355,115
Customer deposits 5,285 21,238
Accrued payroll and payroll taxes 96,503
Operating lease liability (127,558) (63,304)
Total adjustments 1,229,576 13,116
Net cash used in operating activities (2,153,563) (117,281)
CASH FLOWS FROM INVESTING ACTIVITES    
Net cash received in reverse acquisition 69,104
Acquisition of property and equipment (173,625) (3,254,502)
Proceeds from disposal of property and equipment 97,319 281,819
Net cash used in investing activities (7,202) (2,972,683)
CASH FLOWS FROM FINANCING ACTIVITES    
Subscription receivable 200,000
Loan origination fees (99,950)
Member Contribution from Subscription Receivable 360,354
Proceeds from convertible notes 2,595,000
Repayment of convertible notes (101,008)
Proceeds from convertible notes - related parties 500,000
Proceeds from notes payable 123,574 3,197,978
Repayments of notes payable (1,218,504) (517,838)
Proceeds from note payables - related parties 841,373 572,241
Repayment of notes payable - related parties (207,904) (347,905)
Net cash provided by financing activities 2,732,531 3,164,880
NET INCREASE IN CASH AND CASH EQUIVALENTS 571,766 74,916
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD 26,650 33,579
CASH AND CASH EQUIVALENTS - END OF PERIOD 598,416 108,495
CASH PAID DURING THE PERIOD FOR:    
Interest expense 275,540 134,980
Income taxes
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES    
Member contributions in exchange for loans payable 2,306,095
Subscription receivable in exchange for equity 995,000
Non-cash transactions related to reverse acquisition 27,162,222
Settlement of note payable $ 170,000