XML 103 R92.htm IDEA: XBRL DOCUMENT v3.25.0.1
QUARTERLY FINANCIAL INFORMATION - Statement 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
Write-down of investment 258,492 0 0 0 0 0 0 0 258,492 0 258,492 0
Loss on settlement     0 0 0 0 1,500,000   1,500,000   308,229 950,575
Change in fair value of contingent consideration 0 0 160,232 0 0 0 160,232 0 160,232 0 160,232 436,905
Interest Income (Expense), Nonoperating, Net     12,792     0 25,654 0 24,886 46,573 121,867 281,687
Fair value adjustments to purchase price allocation           0   1,047,768   0    
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)
Change in contingent consideration from indemnification     0       (1,236,296)   (917,699)   (917,699) 0
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:                        
Business combinations, net of cash acquired           0   (2,709,149)   (2,709,149) 0 (3,871,452)
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)
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:                        
Stock issued for contingent consideration     191,854       191,854   1,400,511   1,820,857 0
Common stock and debt issued in acquisitions           0   11,662,570   11,662,570    
Operating lease right-of-use asset and liability measurement     0     0 0 59,788 11,315 0 11,315 988,351
Prepaid assets financed by notes payable     0       0   518,400   648,000 0
Financing lease right-of-use asset and liability measurement     26,899     0 0 69,600 23,664 69,600 23,664 69,600
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
Write-down of investment 258,492 0 1,710,358 0 0 0 0 258,492 1,710,358 258,492 1,710,358
Loss on settlement     0 0 0 0 1,500,000   0   0 950,575
Change in fair value of contingent consideration 0 160,232 0 0 0 160,232 0 160,232 0 160,232 436,905
Interest Income (Expense), Nonoperating, Net     (327,191)     56,921 (472,277) 54,942 (561,518) 42,373 (735,760) (54,858)
Fair value adjustments to purchase price allocation           0   0   0    
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)
Change in contingent consideration from indemnification     (174,592)       (917,699)   (917,699)   (917,699) 0
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:                        
Business combinations, net of cash acquired           0   (2,709,148)   (2,709,148) 0 (3,871,452)
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)
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
Supplemental cash flow information:                        
Stock issued for contingent consideration     0       0   0      
Common stock and debt issued in acquisitions           0   0   0    
Operating lease right-of-use asset and liability measurement     0     0 0 0 0 0    
Prepaid assets financed by notes payable     0       0   0      
Financing lease right-of-use asset and liability measurement     0     0 0 0 0 0    
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
Write-down of investment 0 0 0 (1,710,358) 0 0 0 0 0 (1,710,358) 0 (1,710,358)
Loss on settlement     0 0 0 0 0   1,500,000   308,229 0
Change in fair value of contingent consideration 0 0 0 0 0 0 0 0 0 0 0 0
Interest Income (Expense), Nonoperating, Net     339,983     (56,921) 497,931 (54,942) 586,404 4,200 857,627 336,545
Fair value adjustments to purchase price allocation           0   1,047,768   0    
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
Change in contingent consideration from indemnification     174,592       (318,597)   0   0 0
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:                        
Business combinations, net of cash acquired           0   (1)   (1) 0 0
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)
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)
Supplemental cash flow information:                        
Stock issued for contingent consideration     191,854       191,854   1,400,511      
Common stock and debt issued in acquisitions           0   11,662,570   11,662,570    
Operating lease right-of-use asset and liability measurement     0     0 0 59,788 11,315 0    
Prepaid assets financed by notes payable     0       0   518,400      
Financing lease right-of-use asset and liability measurement     $ 26,899     $ 0 $ 0 $ 69,600 $ 23,664 $ 69,600