XML 136 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Cash Flows - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
Statement of Cash Flows [Abstract]        
Net loss $ (18,167,196) $ (142,155,870) $ (149,005,049) $ (658,663)
Adjustments to reconcile net loss to net cash used in operating activities        
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 (9,234) (17,965) 77,690
Gain on lease termination (100,076)    
Goodwill impairment 4,853,142 15,669,287 20,364,001
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 1,212,177 781,546 929,454 [1] 325,382 [1]
Stock-based compensation 5,590,485 5,590,486
Change in fair value of derivative liability and derivative expense (17,500) (33,261) (41,670)
Loss on extinguishment of convertible notes     116,591,322
Loss on sale of property and equipment     168,208
Amortization of discounts and convertible options on debt 1,224,855 265,156 403,328 6,663
Loss on extinguishment and issuance of share rights 116,591,322    
Changes in assets and liabilities        
Accounts receivable 544,392 (307,126) (65,743) (181,549)
Prepaid expenses and other current assets 130,373 (97,074) (102,429) (40,374)
Other receivables 8,951 (4,386) (6,110) 424,775
Inventory (204,909) 65,176 (80,106)
Other assets 137,100 (157,417)
Right-of-use asset 259,734 185,160 23,339 82,258
Accounts payable, accrued expenses and deferred taxes 3,472,965 1,413,596 2,370,309 363,010
Customer deposits 111,854 5,285 (84,873)
Accrued payroll and payroll taxes 38,307 96,503 72,266 17,944
Finance lease liability (9,356)    
Operating lease liability (234,017) (127,558) 60,029 (85,303)
Net cash used in operating activities (564,775) (2,153,563) (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 93,841 97,319 97,319 371,819
Acquisition of fixed assets (1,060,974) (173,625) (657,445) (3,349,628)
Net cash used in investing activities (5,619,633) (7,202) (491,022) (2,977,809)
CASH FLOWS FROM FINANCING ACTIVITES        
Subscription receivable 200,000 200,000
Proceeds from issuance of warrants 650,001 267,000
Loan origination fees (36,600) (99,950)
Series B Offering 4,222,000    
Offering fees on issuance of warrants     33,000
Series B Offering Costs (290,390)    
Proceeds from convertible notes 712,500 2,595,000 2,595,000
Repayment of convertible notes (101,008) (114,010)
Proceeds from notes payable – related parties 62,500 500,000 1,293,419
Proceeds from notes payable 1,907,334 123,574 870,993 4,398,833
Repayments of notes payable (1,706,329) (1,218,504) (1,843,871) (1,015,739)
Proceeds from convertible notes – related parties 775,167 841,373 675,000
Repayment of notes payable – related parties (139,780) (207,904) (159,950)
Net cash provided by financing activities 6,156,403 2,732,531 3,816,581 3,283,144
NET INCREASE (DECREASE) IN CASH (28,005) 571,766 76,928 (6,929)
CASH - BEGINNING OF YEAR 103,578 26,650 26,650 33,579
CASH - END OF YEAR 75,573 598,416 103,578 26,650
CASH PAID DURING THE YEAR FOR:        
Interest expense 796,831 275,540 578,396 219,404
Income taxes    
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:        
Series A shares issued related to Guarantee agreement 3,010,000    
Subscription receivable in exchange for equity 1,266 200,000
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 27,162,222
Settlement of note payable $ 170,000 170,000
Member contributions in exchange for intangible asset purchase     517,500
Member contributions in exchange for loans payable     $ 4,505,646
[1] Depreciation expense of $