XML 14 R6.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Operating activities      
Net loss $ (3,789,102) $ (1,825,808)  
Adjustments to reconcile net loss to net cash used in operations      
Stock based compensation 535,000  
Warrants issued for services 1,000 209,713 $ 91,127
Warrants issued for service - related party 32,309 13,981  
Amortization of debt discount 31,200 205,776  
Amortization of operating lease - right-of-use asset 17,261 11,508  
Depreciation and amortization expense 7,873 579  
Change in fair value of derivative liabilities 3,455,406 2,716  
Derivative expense 12,192  
Gain on debt extinguishment (100,693)  
Loss on debt extinguishment 205,691  
Change in fair value of marketable equity securities (326,826) 289,644  
(Increase) decrease in      
Accounts receivable 767,837 214,267  
Inventory 120,016 (128,941)  
Prepaids and other 1,191 (180,675)  
Increase (decrease) in      
Accounts payable and accrued expenses (393,331) (157,645)  
Deferred revenue (303,107) (89,770)  
Warranty Reserve 5,510    
Operating lease liability (15,417) (9,428)  
Net cash used in operating activities (388,180) (791,893)  
Investing activities      
Cash acquired in acquisition of SMARTSolution Technologies, L.P. 223,457  
Purchase of securities - net of sales (41,780)  
Repayment - loan receivable - related party 15,199  
Advance - loan receivable - related party (14,689) (525)  
Net cash provided by investing activities (14,689) 196,351  
Financing investing      
Proceeds from loans payable 368,800  
Proceeds from loans payable - related party 3,090  
Proceeds from issuance of convertible notes 253,750  
Proceeds from issuance of convertible note - related party 195,000  
Repayments of notes payable - government - SBA (150,000)  
Repayments of loans payable - related parties (3,900) (194,049)  
Repayment of loans payable (106,721) (516,234)  
Proceeds from accounts receivable credit facility 1,112,819 1,022,749  
Repayment on accounts receivable credit facility (949,024) (40,232)  
Net cash provided by financing activities 425,064 570,984  
Net increase (decrease) in cash 22,195 (24,558)  
Cash - beginning of period 96,954 94,224 94,224
Cash - end of period 119,149 69,666 $ 96,954
Supplemental disclosure of cash flow information      
Cash paid for interest 198,028  
Cash paid for income tax  
Supplemental disclosure of non-cash investing and financing activities      
Acquisition of SST in exchange for Class B preferred stock 700,000  
Debt discount recorded in connection with derivative liability 66,851  
Issuance of stock in conversion of debt and accrued interest $ 104,368  
Conversion of Class B preferred stock into common stock 6  
Preferred stock dividends $ 21,131  
Reclassification of financial instruments that ceased to be derivative liabilities (notes and warrants) $ 325,000