v3.25.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2025
Mar. 31, 2025
Jun. 30, 2024
Mar. 31, 2024
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Cash flows from operating activities:              
Net loss $ (5,146,737) $ (14,036,381) $ (755,092) $ (4,532,363) $ (19,183,118) $ (5,287,455)  
Adjustments to reconcile net loss to net cash used in operating activities:              
Depreciation and amortization         559,255 75,871  
Unrealized loss on financial instruments at fair value         573,937 999,408  
Realized loss on conversion of convertible notes 76,764   0   76,764 0  
Goodwill impairment charge 0 10,103,048 0   10,103,048 0 $ 0
Stock based compensation expense 40,479   35,045   587,055 1,853,428  
Changes in assets and liabilities:              
Inventory         1,560,698 127,372  
Inventory deposits         (2,743,291) 443,074  
Prepaid expenses         768,810 187,474  
Other current assets         10,313 25,439  
Other non-current assets         (568,154) 139,028  
Accounts payable         694,769 195,786  
Accrued liabilities         (32,666) 438,089  
Deferred revenue         2,284,415 0  
Other liabilities         508,381 (164,079)  
Net cash used in operating activities         (5,385,357) (1,700,563)  
Cash flows from investing activities:              
Purchase of property and equipment         (176,828) (135,288)  
Net cash used in investing activities         (176,828) (135,288)  
Cash flows from financing activities:              
Proceeds from issuance of convertible note         4,750,500 901,000  
Proceeds from debt         0 232,067  
Principal repayments on debt         (187,255) (266,119)  
Net cash provided by financing activities         4,563,245 1,816,196  
Net change in cash, restricted cash and cash equivalents         (998,940) (19,655)  
Cash and cash equivalents at the beginning of the period   $ 1,941,181   $ 456,719 1,941,181 456,719 456,719
Cash and cash equivalents at the end of the period $ 942,241   $ 437,064   942,241 437,064 $ 1,941,181
Supplemental cash flow disclosures:              
Cash paid for interest expense         8,804 7,258  
Non-cash transfer of inventory deposits to property and equipment         1,314,971 0  
Cancellation of Convertible note cancelled and transferred to Notes payable - current         0 1,025,743  
Conversion of short-term note to common stock         3,581,011 0  
Capital expenditures unpaid on June 30, 2025 and June 30, 2024         0 4,187  
Private Placement [Member]              
Cash flows from financing activities:              
Proceeds from issuance of common stock         0 949,248  
Nonrelated Party [Member]              
Changes in assets and liabilities:              
Accounts receivable         576,374 (733,998)  
Related Party [Member]              
Changes in assets and liabilities:              
Accounts receivable         $ (1,161,947) $ 0