XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES:          
Net income (loss) $ (2,615,163) $ (3,459,754) $ 3,164,500 $ (12,705,049)  
Adjustments to reconcile net income (loss) to net cash used in operating activities:          
Stock-based compensation     311,690 63,791  
Depreciation and amortization     816,538 815,285  
Loss on disposal of fixed assets 0 (11,000) 0 2,988  
Interest added to convertible note payable     0 771,445  
Interest expense for reduction in convertible note conversion price     0 4,098,388  
Defined benefit plan obligation     0 (73,099)  
Amortization of debt discount and warrant modification     35,265 768,000  
Fair Value Adjustment of Warrants (5,000) (0) (8,511,000) (0)  
Loss on debt extinguishment 0 0 125,242 0  
Changes in operating assets and liabilities:          
Accounts receivable, net     (951,818) (41,322)  
Inventories, net     (742,773) 1,035,334  
Prepaid expenses and other assets     345,081 151,675  
Accounts payable     (2,100,335) 366,162  
Accrued expenses and other liabilities     265,001 745,348  
Contract liabilities     (92,493) (240,646)  
Other     0 185,000  
Net cash used in operating activities     (7,335,102) (4,056,700)  
CASH FLOWS FROM INVESTING ACTIVITIES:          
Purchases of property and equipment     (38,338) (34,985)  
Proceeds of sales of asset     0 11,000  
Capitalization of internal use software costs     0 (72,102)  
Net cash used in investing activities     (38,338) (96,087)  
CASH FLOWS FROM FINANCING ACTIVITIES:          
Proceeds from the sale of Series F preferred stock and warrants     8,800,000 4,025,000  
Payment to convertible note     0 (325,117)  
Proceeds (repayments) on other short-term loans     (135,000) (4,500)  
Issuance costs for sale of Series F preferred stock and warrants     (146,971) (373,210)  
Net cash provided by financing activities     20,384,464 3,607,482  
Effects of foreign exchange rates on cash flows     3,538 (8,593)  
Net change in cash     13,014,562 (553,898)  
Cash at beginning of period     3,613,996 819,024 $ 819,024
Cash at end of period 16,628,558 265,126 16,628,558 265,126 $ 3,613,996
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:          
Interest cash paid     35,265 852,141  
Income taxes paid     0 0  
NON-CASH OPERATING AND FINANCING ACTIVITIES:          
Issuance of vested restricted Common Stock     157 35  
Amended Series B warrants reclassified to stockholders' equity     7,766,000 0  
Conversion of Promissory Note and accrued interest to shares of Common Stock 8,612   1,425,606 0  
Accrued dividends on Series F Preferred Stock 36,112 47,879 155,800 158,862  
Deemed dividends on Series F Preferred Stock, Series B and F Warrants and warrant exchange 208,526 $ 1,450,232 4,942,669 6,707,687  
Accrued expense settled with Series B Warrant exercise     350,000 0  
Conversion of Series F Preferred Stock into Common Stock [Member]          
NON-CASH OPERATING AND FINANCING ACTIVITIES:          
Conversion of Preferred Stock Series F to Common Stock     11,501 9,350  
Series F Warrants exchanged for shares of Common Stock     11,501 9,350  
Conversion of Series F Warrants to Common Stock [Member]          
NON-CASH OPERATING AND FINANCING ACTIVITIES:          
Conversion of Preferred Stock Series F to Common Stock     149 0  
Series F Warrants exchanged for shares of Common Stock     149 0  
COVID Loan [Member]          
CASH FLOWS FROM FINANCING ACTIVITIES:          
Repayments on COVID loans     (254,885) (212,392)  
Series B Warrants [Member]          
CASH FLOWS FROM FINANCING ACTIVITIES:          
Proceeds from exercise of warrants 6,526,485   8,317,002 0  
NON-CASH OPERATING AND FINANCING ACTIVITIES:          
Amended Series B warrants reclassified to stockholders' equity 0   7,766,000    
Accrued expense settled with Series B Warrant exercise     350,000    
Series F Warrants [Member]          
CASH FLOWS FROM FINANCING ACTIVITIES:          
Proceeds from exercise of warrants $ 3,804,318   $ 3,804,318 $ 497,701