XML 140 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statements of Cash Flows - USD ($)
6 Months Ended 12 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
CASH FLOW FROM OPERATING ACTIVIITES        
Net loss $ (4,612,913) $ (23,568,649) $ (149,005,049) $ (658,663)
Adjustments to reconcile net loss to net cash used in operating activities        
Provision for (recovery of) credit losses 7,766 (17,965) 77,690
Gain on lease termination (100,076)    
Goodwill impairment 15,669,287 20,364,001
Gain on forgiveness of note payable     (91,803)
Gain on forgiveness of the Paycheck Protection Program loan     (812,305)
Depreciation and amortization 684,151 368,556 929,454 [1] 325,382 [1]
Forgiveness of debt (91,804)    
Stock-based compensation 5,588,207 5,590,486
Change in fair value of derivative liability and derivative expense (17,500) (9,652) (41,670)
Amortization of discounts and convertible options on debt 532,991 80,281 403,328 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 263,478 1,293 (65,743) (181,549)
Subscription receivable 200,000 200,000
Prepaid expenses and other current assets 108,806 (47,583) (102,429) (40,374)
Other receivables 1,711 (10,522) (6,110) 424,775
Inventory (359,930) (39,042) (80,106)
Other assets 150,000 (157,417)
Right-of-use asset 196,877 111,711 23,339 82,258
Accounts payable, accrued expenses and deferred taxes 2,417,877 919,472 2,370,309 363,010
Customer deposits 385,898 1,000 (84,873)
Accrued payroll and payroll taxes 68,437 120,935 72,266 17,944
Finance lease liability (2,304)    
Operating lease liability (169,599) (58,980) 60,029 (85,303)
Net cash used in operating activities (444,330) (765,490) (3,248,631) (312,264)
CASH FLOWS FROM INVESTING ACTIVITES        
Net cash received in reverse acquisition (4,652,500) 69,104 69,104
Proceeds from disposal of property and equipment     97,319 371,819
Acquisition of fixed assets (918,345) (173,626) (657,445) (3,349,628)
Net cash used in investing activities (5,570,845) (104,522) (491,022) (2,977,809)
CASH FLOWS FROM FINANCING ACTIVITES        
Proceeds from issuance of warrants 650,001 267,000
Loan origination fees (6,000) (99,950)
Proceeds from Series B Offering 4,222,000    
Offering fees on issuance of warrants     33,000
Series B Offering Costs (290,390)      
Proceeds from convertible notes 150,000 980,000 2,595,000
Repayment of convertible notes (62,003) (114,010)
Proceeds from notes payable – related parties 50,000 300,000 1,293,419
Proceeds from notes payable 1,431,115 870,993 4,398,833
Repayments of notes payable (905,570) (791,290) (1,843,871) (1,015,739)
Proceeds from convertible notes – related parties 775,167 653,470 675,000
Repayment of notes payable – related parties (107,939) (159,950)
Net cash provided by financing activities 5,968,384 1,080,177 3,816,581 3,283,144
NET INCREASE (DECREASE) IN CASH (46,791) 210,165 76,928 (6,929)
CASH - BEGINNING OF YEAR 103,578 26,650 26,650 33,579
CASH - END OF YEAR 56,787 236,815 103,578 26,650
CASH PAID DURING THE YEAR FOR:        
Interest expense 334,633 227,590 578,396 219,404
Income taxes    
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:        
Subscription receivable in exchange for equity 1,026 200,000
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 27,162,222
Settlement of note payable $ 170,000 170,000
Member contributions in exchange for loans payable     4,505,646
Member contributions in exchange for intangible asset purchase     $ 517,500
[1] Depreciation expense of $