XML 22 R6.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
CASH FLOW FROM OPERATING ACTIVIITES    
Net loss $ (149,005,049) $ (658,663)
Adjustments to reconcile net loss to net cash used in operating activities    
Goodwill impairment 20,364,001
Gain on forgiveness of note payable (91,803)
Gain on forgiveness of the Paycheck Protection Program loan (812,305)
Provision for (recovery of) credit losses (17,965) 77,690
Depreciation and amortization [1] 929,454 325,382
Stock-based compensation 5,590,486
Change in fair value of derivative liability and derivative expense (41,670)
Amortization of discounts and convertible options on debt 403,328 6,663
Loss on extinguishment of convertible notes 116,591,322
Loss on sale of property and equipment 168,208
Changes in assets and liabilities    
Accounts receivable (65,743) (181,549)
Prepaid expenses and other current assets (102,429) (40,374)
Other receivables (6,110) 424,775
Inventory (80,106)
Other assets (157,417)
Right-of-use asset 23,339 82,258
Accounts payable, accrued expenses and deferred taxes 2,370,309 363,010
Customer deposits (84,873)
Accrued payroll and payroll taxes 72,266 17,944
Operating lease liability 60,029 (85,303)
Net cash used in operating activities (3,248,631) (312,264)
CASH FLOWS FROM INVESTING ACTIVITES    
Net cash received in reverse acquisition 69,104
Acquisition of property and equipment, net (657,445) (3,349,628)
Proceeds from disposal of property and equipment 97,319 371,819
Net cash used in investing activities (491,022) (2,977,809)
CASH FLOWS FROM FINANCING ACTIVITES    
Subscription receivable 200,000
Loan origination fees (99,950)
Proceeds from issuance of warrants 267,000
Offering fees on issuance of warrants 33,000
Proceeds from convertible notes 2,595,000
Repayment of convertible notes (114,010)
Proceeds from convertible notes – related parties 675,000
Proceeds from notes payable 870,993 4,398,833
Repayments of notes payable (1,843,871) (1,015,739)
Proceeds from notes payable – related parties 1,293,419
Repayment of notes payable – related parties (159,950)
Net cash provided by financing activities 3,816,581 3,283,144
NET INCREASE (DECREASE) IN CASH 76,928 (6,929)
CASH - BEGINNING OF YEAR 26,650 33,579
CASH - END OF YEAR 103,578 26,650
CASH PAID DURING THE YEAR FOR:    
Interest expense 578,396 219,404
Income taxes
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Non-cash transactions related to reverse acquisition 27,162,222
Settlement of note payable 170,000
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
[1] Depreciation expense of $424,040 and $325,382 for the year ended December 31, 2023 and 2022, respectively, is classified as cost of revenues on the consolidated income statement and included in the Trucking Segment depreciation and amortization because it is information reviewed by the CODM.