XML 17 R6.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Statement of Cash Flows [Abstract]    
Net loss $ (4,612,913) $ (23,568,649)
Adjustments to reconcile net loss to net cash used in operating activities    
Provision for credit losses 7,766
Gain on lease termination (100,076)
Goodwill impairment 15,669,287
Depreciation and amortization 684,151 368,556
Forgiveness of debt (91,804)
Stock based compensation 5,588,207
Change in fair value of derivative liability and derivative expense (17,500) (9,652)
Amortization of discounts and convertible options on debt 532,991 80,281
Changes in assets and liabilities    
Accounts receivable 263,478 1,293
Subscription receivable 200,000
Prepaid expenses and other current assets 108,806 (47,583)
Other receivables 1,711 (10,522)
Inventory (359,930) (39,042)
Other assets 150,000
Right-of-use asset 196,877 111,711
Accounts payable, accrued expenses and deferred taxes 2,417,877 919,472
Customer deposits 385,898 1,000
Accrued payroll and payroll taxes 68,437 120,935
Finance lease liability (2,304)
Operating lease liability (169,599) (58,980)
Net cash used in operating activities (444,330) (765,490)
CASH FLOWS FROM INVESTING ACTIVITIES    
Acquisition of business, net of cash acquired (4,652,500) 69,104
Acquisition of property and equipment (918,345) (173,626)
Net cash used in investing activities (5,570,845) (104,522)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds received from issuance of warrants 650,001
Loan origination fees (6,000)
Proceeds from Series B Offering 4,222,000
Series B Offering Costs (290,390)  
Proceeds from convertible notes payable 150,000 980,000
Repayments of convertible notes payable (62,003)
Proceeds from convertible note payables - related parties 50,000 300,000
Proceeds from notes payable 1,431,115
Repayments of notes payable (905,570) (791,290)
Proceeds from note payables - related parties 775,167 653,470
Repayment of notes payable - related parties (107,939)
Net cash provided by financing activities 5,968,384 1,080,177
NET (DECREASE) INCREASE IN CASH (46,791) 210,165
CASH - BEGINNING OF PERIOD 103,578 26,650
CASH - END OF PERIOD 56,787 236,815
CASH PAID DURING THE PERIOD FOR:    
Interest expense 334,633 227,590
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES    
Exercise of Share rights into common stock 1,026
Series A Preferred shares issued related to Guarantee agreement 3,010,000
Termination of lease 1,129,065
Remeasurement of Series B Preferred Shares to redemption value 1,375,467
Non-cash transactions related to reverse acquisition   27,162,222
Settlement of note payable $ 170,000