XML 19 R7.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Statement of Cash Flows [Abstract]    
Net loss $ (21,543,305) $ (149,005,049)
Net loss from discontinued operations (11,138,909) (20,280,179)
Net loss from continuing operations (10,404,396) (128,724,870)
Adjustments to reconcile net loss to net cash used in operating activities    
Recovery of credit losses (9,138) (20,113)
Gain on lease termination (100,076)
Gain on forgiveness of note payable (91,803)
Gain on exchange of note payable for common stock (86,459)
Financing fee on convertible note 9,000
Loss on disposal of property, plant and equipment 111,429
Loss on extinguishment of convertible debt and issuance of Series B Preferred Stock and warrants 806,920
Debt cancelled in exchange for customer contracts (220,000)
Depreciation and amortization 959,965 492,790
Stock based compensation 65,293 5,590,486
Change in fair value of derivative liability and derivative expense (17,500) (41,670)
Amortization of discounts on debt 1,828,662 403,328
Loss on extinguishment and issuance of share rights 116,591,322
Changes in assets and liabilities    
Accounts receivable 844,420 (121,296)
Prepaid expenses and other current assets 70,256 (105,227)
Other receivables 8,951 (6,110)
Other assets 145,351 (157,417)
Right-of-use asset 323,492 23,339
Accounts payable 3,463,352 1,870,142
Accrued expenses 11,749 264,458
Accrued interest 906,058 221,313
Customer deposits 20,892 14,600
Accrued payroll and payroll taxes 36,341 73,667
Finance lease liability (16,623)
Operating lease liability (300,262) 60,029
Net cash used in operating activities – continuing operations (12,681,232) (23,943,211)
CASH FLOWS FROM INVESTING ACTIVITIES    
Net cash received in reverse acquisition 67,802
Acquisition of business (4,652,500)
Acquisition of property and equipment (1,060,975) (643,100)
Proceeds from disposal of property and equipment 93,841 97,319
Net cash used in investing activities – continuing operations (5,619,634) (477,979)
CASH FLOWS FROM FINANCING ACTIVITIES    
Subscription receivable 200,000
Loan origination fees (102,000)
Series B Offering 4,222,000
Series B Offering Costs (290,390)
Proceeds from issuance of warrants 650,001 267,000
Offering fees on issuance of warrants 33,000
Proceeds from convertible notes payable and warrants 2,313,000
Proceeds from convertible notes payable 150,000 2,595,000
Repayments of convertible notes payable (114,010)
Proceeds from convertible note payables - related parties 50,000 675,000
Proceeds from notes payable 2,520,029 870,993
Repayments of notes payable (3,093,284) (1,843,871)
Proceeds from note payables - related parties 943,439 1,293,419
Repayment of notes payable - related parties (314,779) (159,950)
Net cash provided by financing activities – continuing operations 7,048,016 3,816,581
CASH FLOWS FROM DISCONTINUED OPERATIONS    
Cash provided by operations - discontinued operations 10,367,127 20,694,580
Cash provided by (used in) investing activities - discontinued operations 785,122 (13,043)
Net cash provided by discontinued operations 11,152,249 20,681,537
NET INCREASE (DECREASE) IN CASH (100,601) 76,928
CASH FROM CONTINUING OPERATIONS - BEGINNING OF YEAR 33,840 26,650
CASH FROM DISCOUNTINUED OPERATIONS - BEGINNING OF YEAR 69,738
CASH - BEGINNING OF YEAR 103,578 26,650
CASH FROM CONTINUING OPERATIONS - END OF YEAR 2,977 33,840
CASH FROM DISCOUNTINUED OPERATIONS - END OF YEAR 69,738
CASH - END OF YEAR 2,977 103,578
CASH PAID DURING THE YEAR FOR:    
Interest expense 1,732,577 578,396
Income taxes
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 1,308
Termination of lease 1,129,065
Remeasurement of Series B Preferred Shares to redemption value 4,249,599
Paid in-kind repayment of notes payable – related parties 2,993
Non-cash proceeds from sale of business 1,000,000
Promissory notes issued in acquisition of a business 2,859,898
Series A shares issued in acquisition of a business 8,568,000  
Non-cash transactions related to reverse acquisition 27,162,222
Settlement of note payable $ 170,000