XML 23 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of CashFlows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities:    
Net loss $ (23,917,353) $ (26,935,990)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization of intangible assets 7,337,893 5,814,880
Interest and amortization of debt discount 5,364,703 8,897,267
Loss on conversion of debt 14,213,480  
Impairments on equipment 439,086
Gain on termination of lease 0 (108,863)
Gain on settlement of non-convertible notes payable, accrued interest, and advances (1,056,962) (632,540)
Stock based compensation 823,500 0
Warrants issued for services 3,004,909 171,239
Loss on extinguishment 16,351,827 0
Equity issued for warrant inducement 3,029,927 0
Gain on deferred revenue (25,000)
Change in fair value of derivative liabilities (48,314,949) 0
Changes in operating assets and liabilities:    
Due to related party (1,685,205) 1,824,318
Inventories (2,689,254) (10,782)
Accounts receivable (745,477) (431,155)
Prepaid expenses (687,194) (200,590)
Security deposit (25,000)
Accounts payable and accrued expenses (969,383) (856,151)
Accrued payroll and related expenses (156,582) 614,271
Net cash used in operating activities (17,254,723) (1,833,310)
Cash flows from investing activities:    
Cash received for the advance given for asset 82,769
Purchases of property and equipment (12,339,809)
Net cash used in investing activities (15,921,990) (1,678,176)
Cash flows from financing activities:    
Bank overdrafts 112,933 118,763
Proceeds from sale of common stock and warrants 40,369,115 2,841,181
Proceeds from warrant exercises 2,834,741 15,511
Proceeds from issuance of convertible notes 13,118,750
Repayments of convertible notes (1,497,083)
Proceeds from bridge financing 825,000
Proceeds from issuance of non-convertible notes payable 1,000,000
Repayment of non-convertible notes payable - Related party (4,008,057)
Repayment of non-convertible notes payable (2,910,193) (4,858,587)
Proceeds from factoring 2,843,950 3,746,109
Repayments of factoring (3,538,388) (12,570,886)
Net cash provided by financing activities 34,207,018 4,235,841
Net increase (decrease) in cash 1,030,305 724,355
Cash, beginning of year 1,546,159 821,804
Cash, end of year 2,576,464 1,546,159
Supplemental disclosures of cash flow information:    
Cash paid during period for interest 365,000 593,072
Cash paid during period for taxes
Supplemental disclosure of non-cash investing and financing activities:    
Equipment purchases from issuance of related-party note payable 17,218,350
Deemed dividend for conversion price reduction of note 23,953,940 5,022,200
Factoring proceeds utilized for payoff of factoring liabilities 5,004,393
Debt discount for warrants issued in senior secured debt placement 4,033,036
Equipment purchased by issuance of non-convertible notes payable 3,221,634
Deemed dividend for exercise price reduction of warrants 52,574,896 1,638,952
Exchange of related party notes to Series D Preferred 10,000,000
Exchange of bridge notes to convertible notes 990,000
Assets taken over by related party 582,063
Increase in right of use assets and operating lease liabilities 1,070,298 199,466
Common shares issued upon conversion of Series Z Preferred 1,333 1,303
Common shares issued for cashless exchange of warrants 11,807 360
Rounding for reverse split $ 156
Legal fees paid out of warrant exercise 139,955
Assets purchased adjusted from accounts receivables $ 137,500
Common shares issued upon conversion of convertible notes and accrued interest 2,890,818
Land purchased with deed of trust notes 11,699,916
Land purchase with issuance of Series A-1 Preferred 3,300,084
Related Party [Member]    
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of right of use assets, net 324,608 1,250,218
Loss on assets 12,338,550 9,850,850
Changes in operating assets and liabilities:    
Principal payments made on operating lease liability (83,430) (1,477,285)
Cash flows from investing activities:    
Purchases of property and equipment - related party (3,582,181) (1,760,945)
Nonrelated Party [Member]    
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of right of use assets, net 392,050
Loss on assets 0 197,458
Changes in operating assets and liabilities:    
Principal payments made on operating lease liability $ (177,417) $ (142,505)