XML 17 R7.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities:    
Net loss from continuing operations $ (6,201,734) $ (7,391,132)
Net income from discontinued operations 3,573 21,451
Net loss (6,198,161) (7,369,681)
Adjustments to reconcile net loss to net cash used in operating activities    
Non-cash interest expense 1,119,461 1,465,518
Amortization and depreciation 214,372 230,134
Gain on fair value change of derivatives (1,005,585) (3,212,113)
Inventory write-down 134,025 1,495,978
Termination costs of vendor agreements 1,755,082
Income on forfeited customer deposit (250,000)
Changes in operating assets and liabilities:    
Accounts receivable 88,767 4,381
Inventory 945,281 1,015,069
Prepaid expenses 10,251 (15,699)
Vendor deposits 1,298,739
Accounts payable and accrued expenses 2,920,894 2,937,774
Related party liabilities 60,000
Deferred revenue 12,115 495
Operating lease liabilities (147,993) (133,508)
Net cash used in continuing operations (1,846,573) (777,831)
Net cash used in discontinued operations (3,573) (21,451)
Net cash used in operating activities (1,850,146) (799,282)
Cash flows from investing activities:    
Purchase of office and computer equipment (11,114) (2,162)
Net cash uesd in investing activities (11,114) (2,162)
Cash flows from financing activities:    
Proceeds from sale of common stock, net of costs 1,212,370 1,828,263
Payments of principal of notes payable (950,000)
Net cash provided by financing activities 1,212,370 878,263
Net increase (decrease) in cash (648,890) 76,819
Cash, Beginning of year 1,446,029 1,369,210
Cash, End of year 797,139 1,446,029
Supplemental disclosure of cash flow information:    
Cash paid for interest
Cash paid for income taxes