XML 18 R6.htm IDEA: XBRL DOCUMENT v3.23.4
Condensed Consolidated Statements of Cash Flows - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2023
Mar. 31, 2023
Sep. 30, 2022
Mar. 31, 2022
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
CASH FLOW FROM OPERATING ACTIVITIES                  
Net loss $ (118,587,221) $ (664,601) $ (277,129) $ 494,127 $ (142,155,870) $ (123,763)      
Adjustments to reconcile net loss to net cash (used in) operating activities:                  
Goodwill impairment         15,669,287      
Employee Retention Credits         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      
Change 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      
Operating lease right-of-use asset         185,160 61,085      
Accounts payable and accrued expenses         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 ACTIVITIES                  
Net cash received in reverse acquisition         69,104      
Acquisition of property and equipment         (173,625) (3,254,502)      
Disposal of property and equipment         97,319 281,819      
Net cash provided by (used in) investing activities         (7,202) (2,972,683)      
CASH FLOWS FROM FINANCING ACTIVITIES                  
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 DECREASE IN CASH         571,766 74,916      
CASH – BEGINNING OF YEAR   26,650   33,579 26,650 33,579 $ 33,579    
CASH – END OF YEAR $ 598,416   $ 108,495   598,416 108,495 26,650 $ 33,579  
CASH PAID DURING THE YEAR FOR:                  
Interest expense         275,540 134,980      
Income taxes              
SUPPLEMENTAL NON-CASH DISCLOSURES OF CASH FLOW:                  
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      
Titan Trucking LLC [Member]                  
CASH FLOW FROM OPERATING ACTIVITIES                  
Net loss             (658,663) (588,050)  
Adjustments to reconcile net loss to net cash (used in) operating activities:                  
Employee Retention Credits             (422,845) $ (422,845)
Bad debt expense             77,690  
Forgiveness of PPP loans             (812,305)  
Depreciation and amortization             325,382 304,175  
Amortization of loan origination fees             6,663  
Loss on sale of property and equipment             168,208 262,264  
Change in assets and liabilities:                  
Accounts receivable             (181,549) (63,873)  
Prepaid expenses and other current assets             (40,374) (7,812)  
Other receivables             424,775  
Other assets             3,800  
Operating lease right-of-use asset             82,258 76,179  
Accounts payable and accrued expenses             363,010 (9,188)  
Accrued payroll and payroll taxes             17,944 14,862  
Operating lease liability             (85,303) (76,172)  
Total adjustments             580,761 (62,204)  
Net cash used in operating activities             (312,264) (506,660)  
CASH FLOWS FROM INVESTING ACTIVITIES                  
Acquisition of property and equipment             (3,349,628) (47,177)  
Disposal of property and equipment             371,819 211,965  
Net cash provided by (used in) investing activities             (2,977,809) 164,788  
CASH FLOWS FROM FINANCING ACTIVITIES                  
Loan origination fees             (99,950)  
Proceeds from notes payable             4,398,833 1,806,332  
Repayments of notes payable             (1,015,739) (1,486,279)  
Net cash provided by financing activities             3,283,144 320,053  
NET DECREASE IN CASH             (6,929) (21,819)  
CASH – BEGINNING OF YEAR   $ 26,650   $ 33,579 $ 26,650 $ 33,579 33,579 55,398  
CASH – END OF YEAR             26,650 33,579 $ 55,398
CASH PAID DURING THE YEAR FOR:                  
Interest expense             219,404 112,423  
SUPPLEMENTAL NON-CASH DISCLOSURES OF CASH FLOW:                  
Member contributions in exchange for loans payable             4,505,646  
Subscription receivable in exchange for equity             200,000  
Member contributions in exchange for intangible asset purchase             517,500  
Note payable in exchange for intangible asset purchase             $ 170,000