XML 63 R52.htm IDEA: XBRL DOCUMENT v3.25.0.1
RESTATEMENT OF PREVIOUSLY FILED FINANCIAL STATEMENTS - Statements of Cash Flows (Details) - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Jun. 30, 2023
Jun. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:                        
Net loss $ (3,822,122) $ (5,763,909) $ (5,251,201) $ (7,484,639) $ (878,185) $ (1,099,938) $ (11,015,110) $ (1,978,123) $ (14,837,232) $ (9,462,762) $ (25,437,661) $ (15,254,676)
Adjustments to reconcile net loss to net cash used in operating activities:                        
Depreciation and amortization 372,969 424,163 404,069 526,750 371,557 218,278 828,232 589,835 1,201,201 1,116,585 1,636,667 1,483,065
Amortization of right-of-use asset     87,426     (27,405) 168,250 19,305 323,002 177,037 460,347 192,955
Stock-based compensation expense     479,641     849,791 1,102,188 2,202,829 1,985,683 1,860,767 2,199,046 2,571,785
Loss on settlement     0 0 0 0 1,500,000   1,500,000   308,229 950,575
Loss on legal settlement 0 1,500,000 0       1,500,000 0 1,500,000 0 1,500,000 0
Write-down of investment 258,492 0 0 0 0 0 0 0 258,492 0 258,492 0
Impairment of goodwill and intangibles                     6,273,595 0
Change in fair value of contingent consideration 0 0 160,232 0 0 0 160,232 0 160,232 0 160,232 436,905
Change in contingent consideration from indemnification     0       (1,236,296)   (917,699)   (917,699) 0
Interest income on investments     (12,792)     0 (25,654) 0 (24,886) (46,573) (121,867) (281,687)
Changes in operating assets and liabilities (net of acquired amounts):                        
Accounts receivable and contract receivables     (6,502,104)     (1,848,114) (3,875,451) (666,957) (6,881,091) 1,274,971 (11,948,620) (3,172,241)
Prepaid expenses and other assets and property and equipment     (411,181)     1,262,837 938,035 5,197,082 1,316,110 6,574,777 2,525,209 7,926,330
Accounts payable, contract liabilities, customer deposits, and accrued expenses     7,751,597     (3,151,420) 10,315,705 (9,566,964) 10,035,305 (8,218,118) 12,979,969 (6,456,351)
Operating lease liability     (57,635)     35,657 (150,266) (61,343) (298,405) (209,756) (436,320) (251,733)
Deferred tax liability     0     0 0 914,750 0 915,030 44,313 (914,750)
Customer deposits     0     0 0 0 0 0   0
Net cash used in operating activities     (3,351,948)     (3,760,314) (1,290,135) (4,131,318) (6,179,288) (7,848,102) (10,516,068) (12,769,823)
Cash flows from investing activities:                        
Sale of investments     0     32,210 0 0 2,326,468 0 2,422,682 222,380
Purchases of property and equipment     (138,010)     (32,334) (225,901) (322,308) (420,982) (347,933) (540,494) (675,277)
Business combinations, net of cash acquired           0   (2,709,149)   (2,709,149) 0 (3,871,452)
Net cash provided by (used in) investing activities     (138,010)     (124) (225,901) (3,031,457) 1,905,486 (3,057,082) 1,882,188 (4,324,349)
Cash flows from financing activities:                        
Proceeds from issuance of common stock, net of offering costs           28,796   28,797   28,797 0 28,797
Repurchase of common stock           (3,773,177)   (3,773,177)   (3,956,447) 0 (4,362,052)
Additions to notes payable     0       0   0   2,500,000 0
Repayment of finance lease liability     (43,410)     (35,418) (54,763) (133,360) (117,586) (162,958) (156,754) (134,797)
Payments to settle contingent consideration     (230,309)       0   (479,457)   (479,362) (1,040,386)
Repayments of notes payable     (924,469)       (1,891,496)   (2,386,307)   (3,909,511) 0
Net cash used in financing activities     (1,198,188)     (3,779,799) (1,946,259) (4,663,601) (2,983,350) (5,092,605) (2,045,627) (5,508,438)
Net change in cash     (4,688,146)     (7,540,237) (3,462,295) (11,826,376) (7,257,152) (15,997,789) (10,679,507) (22,602,610)
Cash at beginning of period 8,292,054 7,066,203 11,754,349 22,530,583 26,816,722 34,356,959 11,754,349 34,356,959 11,754,349 34,356,959 11,754,349 34,356,959
Cash at end of period 4,497,197 8,292,054 7,066,203 18,359,170 22,530,583 26,816,722 8,292,054 22,530,583 4,497,197 18,359,170 1,074,842 11,754,349
Supplemental cash flow information:                        
Cash paid for interest                     142,388 28,147
Net cash paid for income taxes                     185,910 16,253
As Reported                        
Cash flows from operating activities:                        
Net loss (3,367,788) (5,443,333) (5,144,649) (8,660,783) (1,739,304) (696,217) (10,587,982) (2,435,521) (13,955,770) (11,096,304) (18,681,061) (15,277,909)
Adjustments to reconcile net loss to net cash used in operating activities:                        
Depreciation and amortization 372,969 424,163 404,069 526,750 371,557 218,278 828,232 589,835 1,201,201 1,116,585 1,636,667 1,483,065
Amortization of right-of-use asset     0     0 0 0 0 0 0 0
Stock-based compensation expense     479,641     882,000 1,102,188 1,764,000 1,824,835 1,860,767 2,199,046 2,571,785
Loss on settlement     0 0 0 0 1,500,000   0   0 950,575
Loss on legal settlement 0 1,500,000 0       1,500,000 0 1,500,000 0 1,500,000  
Write-down of investment 258,492 0 1,710,358 0 0 0 0 258,492 1,710,358 258,492 1,710,358
Impairment of goodwill and intangibles                     0  
Change in fair value of contingent consideration 0 160,232 0 0 0 160,232 0 160,232 0 160,232 436,905
Change in contingent consideration from indemnification     (174,592)       (917,699)   (917,699)   (917,699) 0
Interest income on investments     327,191     (56,921) 472,277 (54,942) 561,518 (42,373) 735,760 54,858
Changes in operating assets and liabilities (net of acquired amounts):                        
Accounts receivable and contract receivables     (6,827,927)     (354,181) (4,424,814) 663,955 (8,782,141) 2,222,194 (19,245,685) (2,517,745)
Prepaid expenses and other assets and property and equipment     (334,525)     1,439,679 1,030,205 6,275,334 1,498,518 7,150,147 2,161,898 8,397,707
Accounts payable, contract liabilities, customer deposits, and accrued expenses     6,902,726     (5,017,936) 10,659,177 (11,379,532) 12,325,944 (11,512,764) 19,905,912 (9,686,483)
Operating lease liability     0     (33,913) (360,787) (163,054) (529,746) (139,251) (690,404) 413,770
Deferred tax liability     (65,132)     108,060 (119,097) 184,512 (167,481) 258,166 (215,864) (322,092)
Customer deposits     0     0 0 0 0 0   0
Net cash used in operating activities     (4,272,966)     (3,727,271) (658,068) (4,924,437) (6,522,097) (8,988,807) (11,192,706) (12,612,746)
Cash flows from investing activities:                        
Sale of investments     0     (36,000) 0 0 2,326,472 0 2,326,472 0
Purchases of property and equipment     (133,833)     (32,336) (226,700) (374,630) (456,484) (252,902) (615,170) (580,347)
Business combinations, net of cash acquired           0   (2,709,148)   (2,709,148) 0 (3,871,452)
Net cash provided by (used in) investing activities     (133,833)     (68,336) (226,700) (3,083,778) 1,869,988 (2,962,050) 1,711,302 (4,451,799)
Cash flows from financing activities:                        
Proceeds from issuance of common stock, net of offering costs           28,797   28,797   28,796 0 28,796
Repurchase of common stock           (3,773,177)   (3,773,177)   (3,956,447) 0 (4,362,052)
Additions to notes payable     0       0   518,400   3,018,400 0
Repayment of finance lease liability     (43,410)     0 (88,299) (72,000) (133,388) (108,500) (176,572) (146,000)
Payments to settle contingent consideration     (230,309)       (479,457)   (479,365)   (479,362) (1,040,386)
Repayments of notes payable     0       (1,996,298)   (2,491,111)   (3,776,561) 0
Net cash used in financing activities     (273,719)     (3,744,380) (2,564,054) (3,816,380) (2,585,464) (4,036,151) (1,414,095) (5,519,642)
Net change in cash     (4,680,518)     (7,539,987) (3,448,822) (11,824,595) (7,237,573) (15,987,008) (10,895,499) (22,584,187)
Cash at beginning of period 8,559,181 7,327,485 12,008,003 22,767,595 27,052,203 34,592,190 12,008,003 34,592,190 12,008,003 34,592,190 12,008,003 34,592,190
Cash at end of period 4,770,430 8,559,181 7,327,485 18,605,182 22,767,595 27,052,203 8,559,181 22,767,595 4,770,430 18,605,182 1,112,504 12,008,003
Restatement Adjustments                        
Cash flows from operating activities:                        
Net loss (454,334) (320,576) (106,552) 1,176,144 861,119 (403,721) (427,128) 457,398 (881,462) 1,633,542 (6,756,600) 23,233
Adjustments to reconcile net loss to net cash used in operating activities:                        
Depreciation and amortization 0 0 0 0 0 0 0 0 0 0 0 0
Amortization of right-of-use asset     87,426     (27,405) 168,250 19,305 323,002 177,037 460,347 192,955
Stock-based compensation expense     0     (32,209) 0 438,829 160,848 0 0 0
Loss on settlement     0 0 0 0 0   1,500,000   308,229 0
Loss on legal settlement 0 0 0       0 0 0 0 0  
Write-down of investment 0 0 0 (1,710,358) 0 0 0 0 0 (1,710,358) 0 (1,710,358)
Impairment of goodwill and intangibles                     6,273,595  
Change in fair value of contingent consideration 0 0 0 0 0 0 0 0 0 0 0 0
Change in contingent consideration from indemnification     174,592       (318,597)   0   0 0
Interest income on investments     (339,983)     56,921 (497,931) 54,942 (586,404) (4,200) (857,627) (336,545)
Changes in operating assets and liabilities (net of acquired amounts):                        
Accounts receivable and contract receivables     325,823     (1,493,933) 549,363 (1,330,912) 1,901,050 (947,223) 7,297,065 (654,496)
Prepaid expenses and other assets and property and equipment     (76,656)     (176,842) (92,170) (1,078,252) (182,408) (575,370) 363,311 (471,377)
Accounts payable, contract liabilities, customer deposits, and accrued expenses     848,871     1,866,516 (343,472) 1,812,568 (2,290,639) 3,294,646 (6,925,943) 3,230,132
Operating lease liability     (57,635)     69,570 210,521 101,711 231,341 (70,505) 254,084 (162,037)
Deferred tax liability     65,132     (108,060) 119,097 730,238 167,481 656,864 260,177 (592,658)
Customer deposits     0     0 0 0 0 0   0
Net cash used in operating activities     921,018     (33,043) (632,067) 793,119 342,809 1,140,705 676,638 (157,077)
Cash flows from investing activities:                        
Sale of investments     0     68,210 0 0 (4) 0 96,210 222,380
Purchases of property and equipment     (4,177)     2 799 52,322 35,502 (95,031) 74,676 (94,930)
Business combinations, net of cash acquired           0   (1)   (1) 0 0
Net cash provided by (used in) investing activities     (4,177)     68,212 799 52,321 35,498 (95,032) 170,886 127,450
Cash flows from financing activities:                        
Proceeds from issuance of common stock, net of offering costs           (1)   0   1 0 1
Repurchase of common stock           0   0   0 0 0
Additions to notes payable     0       0   (518,400)   (518,400) 0
Repayment of finance lease liability     0     (35,418) 33,536 (61,360) 15,802 (54,458) 19,818 11,203
Payments to settle contingent consideration     0       479,457   (92)   0 0
Repayments of notes payable     (924,469)       104,802   104,804   (132,950) 0
Net cash used in financing activities     (924,469)     (35,419) 617,795 (847,221) (397,886) (1,056,454) (631,532) 11,204
Net change in cash     (7,628)     (250) (13,473) (1,781) (19,579) (10,781) 215,992 (18,423)
Cash at beginning of period (267,127) (261,282) (253,654) (237,012) (235,481) (235,231) (253,654) (235,231) (253,654) (235,231) (253,654) (235,231)
Cash at end of period $ (273,233) $ (267,127) $ (261,282) $ (246,012) $ (237,012) $ (235,481) $ (267,127) $ (237,012) $ (273,233) $ (246,012) $ (37,662) $ (253,654)