v3.24.3
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Cash Flow From Operating Activities    
Net loss $ (7,238,552) $ (15,614,019)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Depreciation and amortization 1,723,553 1,865,839
Amortization of discounts, premium and deferred costs 1,118,194 1,746,019
Stock-based compensation 4,184,930 6,112,184
Deferred tax provision (6,290) (1,486,460)
Goodwill impairment loss 0 6,919,094
Lease cost 214,672 128,403
Gain on sale of subsidiary (39,234) 0
Gain from timing difference on issuance of shares 0 (85,231)
Change in fair value of contingent earnout 0 65,000
Change in fair value of derivative liability (117,400) (1,086,325)
Gain on lease termination (9,225) 0
Changes in assets and liabilities, net of acquisition    
Accounts receivable 932,912 (2,118,021)
Proceeds from factoring accounts receivable 0 850,141
Prepaid expenses and other current assets (134,336) 335,262
Contract asset (liability) 154,865 (318,509)
Accounts payable and accrued expenses 932,076 (354,502)
Lease liability (201,628) (94,295)
Net cash provided by (used in) operating activities 1,514,537 (3,135,420)
Cash Flows From Investing Activities    
Acquisition of business, cash paid to seller 0 (485,739)
Sale of subsidiary, cash received from buyer 109,523 0
Cash paid to seller from factoring 0 (411,975)
Cash received in acquisition of GTMR 0 475,000
Purchases of fixed assets (3,317) (20,526)
Investment in captive insurance entity (54,534) 0
Net cash provided by (used in) in investing activities 51,672 (443,240)
Cash Flows From Financing Activities    
Proceeds from revolving credit line 889,793 325,000
Payment of debt issuance costs (19,266) (15,000)
Proceeds from issuance of common stock, prefunded warrants and regular warrants, net of issuance costs 2,366,223 126,000
Proceeds from notes payable 0 1,200,000
Preferred stock dividend (89,458) (88,858)
Repayment of amounts due to seller (670,000) (280,000)
Loss on induced conversion 300,000
Net cash provided by (used in) financing activities (654,089) 273,741
Net increase (decrease ) in cash 912,120 (3,304,919)
Cash - Beginning of Period 1,830,841 4,640,896
Cash - End of Period 2,742,961 1,335,977
Supplemental Disclosures    
Cash paid for interest expense 607,133 749,465
Cash refunded (paid) from income taxes 25,813 (4,751)
Summary of Non-Cash Activities:    
Debt discount on note payable applied to obligation to issue common stock 0 28,000
Derivative liability incurred for note payable 0 421,000
Extinguishment of debt discount - derivative liability 0 171,128
Extinguishment of debt discount - debt issuance costs 0 8,034
Extinguishment of derivative liability on Crom note 0 33,375
Derecognition of lease liability 396,388 0
Derecognition of right of use asset 387,164 0
Related Parties    
Cash Flows From Financing Activities    
Extinguishment of conversion option on note payable (809,617) 0
Nonrelated Parties    
Cash Flows From Financing Activities    
Repayment of note payable $ (2,321,764) $ (1,293,401)