v3.26.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2026
Mar. 31, 2025
OPERATING ACTIVITIES    
Net loss $ (3,677,203) $ (712,410)
Adjustments to reconcile net loss to net cash and cash equivalents provided by (used in) operating activities:    
Depreciation and amortization 389,483 429,990
Loss on asset disposal 1,831
Amortization of debt discount and issuance cost 16,981 16,982
Loss on debt extinguishment 105,390 7,500
Stock-based compensation expense 236,169
Amortization of right-of-use assets 956,810 917,614
Write-down of obsolete and slow-moving inventory 501,109 596,423
Change in allowance for credit losses (8,900)
Loss on equity method investment 65,507
Impairment loss on equity method investment 1,623,922
Changes in operating assets and liabilities:    
Accounts receivable 89,771 38,636
Inventories 254,533 (1,193,166)
Prepaid expenses and vendor deposits (184,739) 222,757
Other current assets (30,403) (169,620)
Due from related party (1,862) (2,399)
Other assets 1,867 15,192
Accounts payable and accrued expenses 394,512 1,840,093
Contract liabilities 5,308 (38,881)
Other liabilities (3,481)
Lease liabilities (934,389) (877,794)
NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES (199,615) 1,092,748
INVESTING ACTIVITIES    
Cash received from the related party 500,000
Cash advanced to related party (613,393) (966,584)
Purchases of property and equipment (71,423) (127,419)
NET CASH USED IN INVESTING ACTIVITIES (184,816) (1,094,003)
FINANCING ACTIVITIES    
Principal payments on loan payable (279,007) (262,799)
Principal payments on finance lease liability (6,670)
NET CASH USED IN FINANCING ACTIVITIES (285,677) (262,799)
NET DECREASE IN CASH AND CASH EQUIVALENTS (670,108) (264,054)
CASH AND CASH EQUIVALENTS — BEGINNING OF PERIOD 3,019,618 2,056,472
CASH AND CASH EQUIVALENTS — END OF PERIOD 2,349,510 1,792,418
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION    
Cash paid for interest 48,319 298,324
Cash paid for income tax
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Right-of-use assets obtained in exchange for operating lease liabilities 347,833
Debt to equity conversion $ 771,716 $ 450,000