v3.26.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
6 Months Ended 12 Months Ended
Jun. 30, 2026
Jun. 30, 2025
Dec. 31, 2025
Dec. 31, 2024
Operating activities:        
Net loss $ (138,061,944)      
Financing activities:        
Net Change in Cash 0      
HZO, Inc. and Subsidiaries        
Operating activities:        
Net loss (53,180,792) $ (9,936,452) $ (15,628,206) $ (22,091,427)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation and amortization 1,302,738 1,544,309 3,089,804 1,130,123
Change in right-of-use assets 340,064 386,627 737,316 879,665
Loss on extinguishment of debt   3,071,008 3,071,008  
Goodwill impairment 0 0 0 10,214,116
Amortization of debt discount 3,829,261 216,156 336,988 302,608
Stock-based compensation 946 3,160 4,625 33,228
Deferred taxes, net     (53,796) (331,228)
Loss (gain) on disposal of fixed assets 194,556 290 292,893 (279,890)
Revaluation of convertible note derivative liabilities     139,000 2,000
Change in warrant liability     (6,311) (726,740)
Changes in operating assets and liabilities:        
Accounts receivable, net (602,710) (365,404) 33,756 1,477,917
Inventories, net 6,996 (271,311) (328,588) 19,083
Prepaid expenses and other assets (72,168) (276,656) (72,745) 150,280
Accounts payable 243,012 (424,209) (224,660) (1,052,001)
Accrued expenses and other liabilities 881,607 (152,257) (629,772) (514,261)
Contract liabilities - deferred revenue 376,072 67,345 (106,976) 20,646
Operating right-of-use liabilities (369,712) (388,560) (757,759) (872,460)
Net cash used in operating activities (3,625,130) (6,390,954) (10,103,423) (11,638,341)
Investing activities:        
Purchases of property and equipment (72,820) (149,375) (258,512) (624,632)
Proceeds from sale of property and equipment     68,628 322,742
Net cash used in investing activities (13,072,608) (149,665) (189,884) (301,890)
Financing activities:        
Payments on finance leases (26,874) (23,728) (48,511) (35,199)
Repayments of notes payable (10,797) (9,466) (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 preferred stock, net of issuance costs   9,371,736 9,370,020  
Repurchases of equity securities   (1) (6)  
Net cash provided by financing activities 15,406,080 10,352,139 15,668,174 3,653,651
Effect of exchange rates on changes in cash (845,159) (75,064) (1,280,806) 1,070,732
Net Change in Cash (2,136,817) 3,736,456 4,094,061 (7,215,848)
Cash at beginning of period 4,572,687 478,626 478,626 7,694,474
Cash at end of period 2,435,870 4,215,082 4,572,687 478,626
Supplemental disclosures of cash flow information:        
Cash paid for interest 10,552 10,369 19,353 18,480
Cash paid for taxes 72,858 77,131 122,242 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