XML 18 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statements of Cash Flows - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2024
Sep. 30, 2023
Cash flows used in operating activities:      
Net income (loss) $ 1,334,830 $ 2,657,380 $ (2,680,562)
Adjustments to reconcile net income (loss) to net cash used in operating activities:      
Gain on sale of assets (834,463) (2,641,979) 0
Gain on sale of subsidiary 0 (21,126) 0
Depreciation and amortization   211,488 429,048
Amortization of right of use asset 4,175 12,740 47,650
Amortization of discount on notes payable   3,850 2,013
Stock based compensation   313,773 328,177
Value of stock appreciation rights   476,161 274,755
Provision for doubtful accounts 4,812 40,667 108,694
Changes in assets and liabilities:      
Accounts receivable, net   (697,821) (108,673)
Inventory and other current assets, net   (301,158) 17,616
Accounts payable and accrued liabilities   (2,281,618) (1,489,017)
Accrued separation costs - related parties   (379,380) 1,385,503
Deferred revenue   (97,569) (463,833)
Operating lease liability   (12,740) (47,650)
Net cash used in operating activities   (2,717,332) (2,196,279)
Cash flows from investing activities:      
Acquisition of property and equipment   (309,262) (58,949)
Cash received from sale land and building, net of loan payoff   2,101,185 0
Cash received from sale of intangible assets, net of costs 525,000 525,000 0
Net cash provided by (used in) investing activities   2,316,923 (58,949)
Cash flows from financing activities:      
Cash received from issuance of notes payable, net of costs   0 3,285,588
Principal payments on debt   (64,878) (52,405)
Principal payments financing leases   (136,078) (151,133)
Principal payments on line of credit   0 (2,014,333)
Net cash (used in) provided by financing activities   (200,956) 1,067,717
Decrease in cash and cash equivalents   (601,365) (1,187,511)
Cash and cash equivalents at beginning of year   5,422,335 4,899,398
Cash and cash equivalents at end of period - continuing operations 4,820,970 4,820,970 3,535,862
Cash and cash equivalents at end of period - discontinued operations 0 0 176,025
Cash and cash equivalents at end of period $ 4,820,970 4,820,970 3,711,887
Interest   456,062 572,879
Taxes   0 0
Non-cash investing and financing activities:      
Reclassify fixed assets as held for sale   5,941,933 0
Debt to Fifth Third Bank paid directly by Maple Mark Bank   353,815 0
Issuance of common stock for severance agreement previously accrued   0 168,000
Par value of shares issued, previously accrued   0 66
Issuance of stock for cashless exercise of options   $ 2 $ 0