XML 16 R6.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Cash Flows - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Cash Flow From Operating Activities      
Net loss $ (4,323,391) $ (1,395,803)  
Adjustments to reconcile net loss to net cash (used in) provided by operating activities      
Depreciation and amortization 510,568 490,836  
Amortization of discounts, premium and deferred costs 561,851 475,629  
Stock-based compensation 3,721,828 942,765  
Deferred tax provision (1,244,366) (202,795)  
Financing fee and bank charges for note payable and advances on revolving credit line 0 3,750  
Lease cost 838 277  
Change in fair value of contingent earnout (18,000) 0  
Change in fair value of derivative liability (251,625) 0  
Changes in assets and liabilities      
Accounts receivable (2,102,056) 317,951  
Proceeds from factoring accounts receivable 411,975 0  
Prepaid expenses and other current assets 132,996 33,035  
Contract asset (liability) 73,108 (140,615)  
Accounts payable and accrued expenses 98,409 (440,257)  
Net cash (used in) provided by operating activities (2,427,865) 84,773  
Cash Flows From Investing Activities      
Acquisition of business, cash paid to seller 470,233 0  
Cash paid to seller from factoring (411,975) 0  
Cash received in acquisition of GTMR 475,000 0  
Purchase of fixed assets (20,526) (67,613)  
Net cash (used in) provided by investing activities (427,734) (67,613)  
Cash Flows From Financing Activities      
Proceeds from revolving credit line 325,000 0  
Payment of debt issuance costs (15,000) 0  
Proceeds from issuance of preferred and common stock 0 125,000  
Proceeds from notes payable 800,000 500,000  
Preferred stock dividend (30,319) (10,912)  
Proceeds from exercise of stock options 0 12,000  
Conversion of note payable 0 0  
Repayment of amounts due to seller (280,000) (40,000)  
Loss on induced conversion 300,000 0  
Repayment of note payable (613,991) (311,378)  
Net cash provided by financing activities 485,690 274,710  
Net (Decrease) Increase in Cash (2,369,909) 291,870  
Cash - Beginning of Period 4,640,896 2,017,915 $ 2,017,915
Cash - End of Period 2,270,987 2,309,785 $ 4,640,896
Supplemental Disclosures      
Cash paid for interest expense 247,541 196,474  
Cash refunded from income taxes 9,900 0  
Summary of Non-Cash Activities:      
Debt discount on note payable applied to obligation to issue common stock 28,000 500,000  
Derivative liability incurred for note payable 421,000 0  
Extinguishment of debt discount - derivative liability 171,128 0  
Extinguishment of debt discount - debt issuance costs 8,034 0  
Extinguishment of derivative liability on Crom note $ 33,375 $ 0