XML 17 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Statement of Cash Flows [Abstract]    
Net loss $ (18,167,196) $ (142,155,870)
Adjustments to reconcile net loss to net cash used in operating activities    
Provision for credit losses (9,234)
Gain on lease termination (100,076)
Goodwill impairment 4,853,142 15,669,287
Loss on disposal of property, plant and equipment 88,148
Loss on extinguishment of convertible debt and issuance of Series B Preferred Stock and warrants 806,920
Intangible asset Impairment 5,508,595
Forgiveness of debt (91,804)
Debt cancelled in exchange for customer contracts (220,000)
Depreciation and amortization 1,212,177 781,546
Stock based compensation 5,590,485
Change in fair value of derivative liability and derivative expense (17,500) (33,261)
Amortization of discounts and convertible options on debt 1,224,855 265,156
Loss on extinguishment and issuance of share rights 116,591,322
Changes in assets and liabilities    
Accounts receivable 544,392 (307,126)
Prepaid expenses and other current assets 130,373 (97,074)
Other receivables 8,951 (4,386)
Inventory (204,909) 65,176
Other assets 137,100
Right-of-use asset 259,734 185,160
Accounts payable, accrued expenses and deferred taxes 3,472,965 1,413,596
Customer deposits 111,854 5,285
Accrued payroll and payroll taxes 38,307 96,503
Finance lease liability (9,356)
Operating lease liability (234,017) (127,558)
Net cash (used in) operating activities (564,775) (2,153,563)
CASH FLOWS FROM INVESTING ACTIVITIES    
Acquisition of business (4,652,500) 69,104
Disposal of property and equipment 93,841 97,319
Acquisition of property and equipment (1,060,974) (173,625)
Net cash used in investing activities (5,619,633) (7,202)
CASH FLOWS FROM FINANCING ACTIVITIES    
Subscription receivable 200,000
Proceeds received from issuance of warrants 650,001
Loan origination fees (36,600)
Series B Offering 4,222,000
Series B Offering Costs (290,390)
Proceeds from convertible notes payable 712,500 2,595,000
Repayments of convertible notes payable (101,008)
Proceeds from convertible note payables - related parties 62,500 500,000
Proceeds from notes payable 1,907,334 123,574
Repayments of notes payable (1,706,329) (1,218,504)
Proceeds from note payables - related parties 775,167 841,373
Repayment of notes payable - related parties (139,780) (207,904)
Net cash provided by financing activities 6,156,403 2,732,531
NET INCREASE (DECREASE) IN CASH (28,005) 571,766
CASH - BEGINNING OF PERIOD 103,578 26,650
CASH - END OF PERIOD 75,573 598,416
CASH PAID DURING THE PERIOD FOR:    
Interest expense 796,831 275,540
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES    
Series A shares issued related to Guarantee agreement 3,010,000
Exercise of Share rights into common stock 1,266
Termination of lease 1,129,065  
Remeasurement of Series B Preferred Shares to redemption value 1,520,940
Non-cash transactions related to reverse acquisition 27,162,222
Settlement of note payable $ 170,000