v3.26.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2026
Mar. 31, 2025
Dec. 31, 2025
Dec. 31, 2024
Cash Flows from Operating Activities:        
Net loss $ (37,269)      
HZO, Inc. and Subsidiaries        
Cash Flows from Operating Activities:        
Net loss (25,338,282) $ (6,376,713) $ (15,628,206) $ (22,091,427)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation and amortization 762,185 716,236 3,089,804 1,130,123
Change in right-of-use assets 168,228 196,840 737,316 879,665
Loss on extinguishment of debt   3,071,008 3,071,008  
Goodwill impairment 0 0 0 10,214,116
Amortization of debt discount 1,399,937 216,156 336,988 302,608
Stock-based compensation 514 2,315 4,625 33,228
Deferred taxes, net     (53,796) (331,228)
Loss (gain) on disposal of fixed assets (106)   292,893 (279,890)
Revaluation of convertible note derivative liabilities 21,097,000 135,000 139,000 2,000
Change in warrant liability     (6,311) (726,740)
Changes in operating assets and liabilities:        
Accounts receivable, net (442,509) (64,947) 33,756 1,477,917
Inventories, net 148,769 (83,262) (328,588) 19,083
Prepaid expenses and other assets (33,744) (266,644) (72,745) 150,280
Accounts payable 79,488 71,663 (224,660) (1,052,001)
Accrued expenses and other liabilities 236,335 (385,316) (629,772) (514,261)
Contract liabilities - deferred revenue (21,728) 11,500 (106,976) 20,646
Operating right-of-use liabilities (182,980) (200,215) (757,759) (872,460)
Net cash used in operating activities (2,126,893) (2,956,379) (10,103,423) (11,638,341)
Investing activities:        
Purchases of property and equipment (31,620) (40,557) (258,512) (624,632)
Proceeds from sale of property and equipment 106   68,628 322,742
Net cash used in investing activities (13,031,514) (40,557) (189,884) (301,890)
Financing activities:        
Payments on finance leases (12,801) (11,735) (48,511) (35,199)
Repayments of notes payable (5,357) (4,343) (6,347) (15,338)
Proceeds from subordinated convertible promissory notes, net of issuance costs 15,443,751 1,000,000 6,353,018 3,704,188
Proceeds from issuance of Series C preferred stock   7,923,517 9,370,020  
Repurchases of equity securities     (6)  
Net cash provided by financing activities 15,425,593 8,921,037 15,668,174 3,653,651
Effect of exchange rates on changes in cash (224,978) (63,584) (1,280,806) 1,070,732
Net Change in Cash 42,208 5,860,517 4,094,061 (7,215,848)
Cash, Cash Equivalents, and Restricted Cash - Beginning of the year 4,572,687 478,626 478,626 7,694,474
Cash, Cash Equivalents, and Restricted Cash - End of the year 4,614,895 6,339,143 4,572,687 478,626
Supplemental disclosures of cash flow information:        
Cash paid for interest 3,851 5,474 19,353 18,480
Cash paid for taxes 43,939 42,464 122,242 72,151
Noncash investing and financing activities:        
Principal amount of debt converted   4,942,618 4,942,618  
Purchases of property and equipment included in accounts payable       23,844
Embedded derivative liability from subordinated convertible promissory notes $ 6,075,000 $ 289,000 3,681,000 1,050,000
Right-of-use asset obtained in exchange for operating lease liability     $ 21,655 $ 161,201