v3.25.2
Unaudited Condensed Consolidated Statements of Cash Flows - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities:        
Net loss $ (2,415,036) $ (3,421,792) $ (14,264,261) $ (14,792,886)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation and amortization 275,392 347,382 1,337,723 1,252,540
Amortization of debt issuance costs 4,455 15,825 128,583
Amortization of debt discount 261,766 379,313 2,275,594 864,350
Amortization of operating right of use assets 77,723 53,831 329,878 162,298
Stock-based compensation     23,647
Issuance of warrants to CEO     2,701
Amortization of issuance costs 15,825    
Issuance of class A common stock for services 286,696 376,696 397,892
Debt extinguishment loss     16,105
Loss on debt modification 728,278 2,134,218 927,054
Issuance of class A common stock in connection with general release agreement 20,000 20,000
Issuance of Class A common stock and pre-funded warrants in connection with commitment shares 600,000 600,000
Bad debt provision     123,513
Beneficial conversion feature     4,137,261
Gain on disposal of business     (467,049)
Impairment expense     56,664
Changes in operating assets and liabilities, net of effect of acquisitions:        
Accounts receivable 36,299 (312,915) (12,102) (152,086)
Due from former owners 32,519 32,519 237,364
Inventory 41,498 25,852 12,418 84,912
Refundable income tax     151,796 40,343
Prepaid expenses and other current assets 258,769 (1,642,552) (553,697) (134,964)
Other assets     (41,102)
Accounts payable (209,512) 315,165 (1,227,091) 2,187,663
Accrued expenses 357,541 (403,107) (593,544) 813,144
Cumulative Series A preferred stock dividends payable (92,322) (92,322)
Other assets, net (61,094) 16,561
Operating lease liabilities (63,192) (40,108) (121,676) (133,119)
Net cash used in operating activities (1,374,297) (3,169,029) (10,005,866) (3,820,771)
Cash flows from investing activities:        
Purchase of property and equipment (20,275) (156,945) (237,983) (383,730)
Payment for acquisition of businesses     (1,485,800)
Net cash used in investing activities (20,275) (156,945) (237,983) (1,869,530)
Cash flows from financing activities:        
Proceeds from issuance of class A common stock and warrants, net of issuance costs 2,145,521 5,460,000 5,439,571
Proceeds from issuance of class A common stock and pre-funded warrants, net of issuance costs 1,711,466 3,375,458 5,227,039
Repurchase and cancellation of the class B common stock     (650,000)
Net proceeds from loans payable 549,185 1,981,585 2,038,531
Payments on loans payable (863,940) (1,032,540) (5,113,947) (1,923,474)
Proceeds from issuance of convertible series A preferred stock 200,000 200,000
Proceeds from convertible note payable 500,000 1,000,000 650,000
Payments on convertible note payable     (294,118) (250,000)
Repayment of note payable (464,132) (276,013) (1,121,981) (329,620)
Proceeds from exercise of warrants     4,000,000
Repayment of convertible debentures (100,000) (100,000)
Net cash provided by financing activities 2,528,915 3,216,090 10,588,578 5,625,009
Net increase (decrease) in Cash, cash equivalents and restricted cash 1,134,343 (109,884) 344,729 (65,292)
Cash, cash equivalents and restricted cash, beginning of period 723,690 378,961 378,961 444,253
Cash, cash equivalents and restricted cash, end of period 1,858,033 269,077 723,690 378,961
Supplemental Disclosure of Cash Flow Information        
Interest payments during the year 1,552,313 188,952 1,552,313 188,952
Income tax refund 151,796 151,796  
Noncash investing and financing activity        
Series A Preferred Stock Dividend 271,245 220,850 271,245
Acquisition of assets through operating leases 1,031,523 593,409 1,031,523
Issuance of class A common stock for conversion of convertible notes payable     $ 1,357,143  
Issuance of common stock in connection with business acquisition 400,000   400,000
Issuance of convertible series A preferred stock due to conversion of bridge note 4,440,688   4,440,688
Issuance of class A common stock due to conversion of convertible debentures $ 4,414,317   $ 4,414,317