XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net (loss)/income $ (313,627) $ 2,049,676
Adjustments to reconcile net (loss)/income to net cash provided by/ (used in) operating activities:    
Depreciation and amortization expense 1,441 195,709
Stock compensation expense 236,455 562,330
Amortization of marketing costs settled with common stock 50,000
Amortization of deferred origination fees (27,970)
Provision (benefit) for credit losses (68,787)
Income tax benefit (438,885)
Change in the fair value of deferred consideration (161,000) (184,535)
Change in fair value of warrant (1,116,082) (1,255,487)
Changes in operating assets and liabilities:    
Right-to-use asset (net) (892) 9,552
Accounts receivable – trade 43,813 (31,333)
Accounts receivable – related party 333,947 983,930
Prepaid expenses 101,005 77,303
Accrued interest receivable 13,418 (3,111)
Other current assets 82,657
Other current liabilities 17,016 10,048
Accounts payable 126,924 (38,153)
Accounts payable – related party 82,220 (451,622)
Accrued expenses (535,902) (363,347)
Contract liabilities (19,230) (19,230)
Net deferred indemnified loan origination fees 386,602
Security deposit (236) (224)
Net cash provided by (used in) operating activities (1,140,730) 1,475,123
CASH FLOWS PROVIDED BY INVESTING ACTIVITIES:    
Net proceeds from loan repayment 3,245 3,014
Net cash provided by investing activities 3,245 3,014
CASH FLOWS USED IN FINANCING ACTIVITIES:    
Repayment of senior secured promissory note (255,765) (740,544)
Net cash used in financing activities (255,765) (740,544)
Net (decrease)/increase in cash and cash equivalents (1,393,250) 737,593
Cash and cash equivalents – beginning of period 2,324,647 4,888,769
Cash and cash equivalents – end of period 931,397 5,626,362
Supplemental disclosure of cash flow information    
Interest paid 113,561 156,414
Reclassification of forward purchase receivable $ 4,584,221