XML 16 R7.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Cash flows from operating activities:    
Net loss $ (1,994,586) $ (1,440,529)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 1,985 2,001
Amortization of intangibles 17,455 9,681
Stock based compensation 330,787 313,505
Employees paid in stock 293,551 264,953
Expense paid in stock 0 66,061
Unrealized gain on marketable securities 0 (27,890)
Amortization of right-of-use asset 25,875 24,466
Changes in operating assets and liabilities:    
Increase in accounts receivable (43,171) (349,173)
Increase in accounts receivable, related parties (6,423)
Increase in inventories (446,281) (221,843)
Decrease (increase) in advances on contracts 331,520 (49,571)
Increase in prepaid expenses and other current assets (185,688) (345,804)
Increase in accounts payable 896,908 415,974
Increase in accounts payable, related party 267,575 378,807
Decrease in accrued expenses (480,382) (270,310)
Increase in accrued expenses, related party 7,448 33,532
Decrease operating right of use lease asset (24,662) (21,988)
Net cash used in operating activities (1,008,089) (1,218,128)
Cash flows from investing activities:    
Purchase of furniture, fixtures, and equipment (1,304)
Sale of marketable securities 0 2,004,463
Net cash (used in) provided by investing activities (1,304) 2,004,463
Cash flows from financing activities:    
Net Proceeds exercise of warrants 0 51,751
Payments finance lease obligations (2,278) (2,478)
Net cash (used in) provided by financing activities (2,278) 241,429
Net (decrease) increase in cash and cash equivalents (1,011,671) 1,027,764
Cash and cash equivalents at beginning of period 3,258,058 2,977,713
Cash and cash equivalents at end of period 2,246,387 4,005,477
Public Offering [Member]    
Cash flows from financing activities:    
Net proceeds from public placement offering $ 0 $ 192,156