Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.24.1.1.u2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Cash Flows From Operating Activities:      
Net loss $ (4,270,556) $ (1,663,130)  
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:      
Common stock payable for services 81,249  
Contributed services 24,049  
Stock-based compensation 483,466 375,501  
Depreciation 4,666 3,719  
Amortization of intangible assets 701,604 3,742  
Amortization of debt discount 25,733  
Loss on stock payable share adjustment 1,921,949 1,179,154  
Changes in operating assets and liabilities:      
Accounts receivable, related party 208,617 109  
Accounts receivable 1,769,887 (418,176)  
Prepaid expenses and other assets 590,876 515,963  
Inventory (585,128) (2,005,702)  
Operating lease right of use asset 19,327  
Accounts payable 827,692 1,819,071  
Other payables and accrued liabilities, related party (5,681) 25,479  
Other payables and accrued liabilities (824,939) (87,232)  
Operating lease liability (20,667)  
Net Cash Provided By (Used In) Operating Activities 822,453 (121,811)  
Cash Flows From Investing Activities:      
Cash acquired in Acquisition of Business, net of cash paid 172,423  
Purchases of intangibles (26,649) (38,620)  
Purchases of property & equipment (26,850)  
Net Cash (Used In) Provided By Investing Activities (53,499) 133,803  
Cash Flows From Financing Activities:      
Advances / loans from related parties 800,000  
Proceeds from notes payable 113,138  
Payments on notes payable (105,105) (1,162,276)  
Payment on Line of Credit (771,252)  
Repurchase of common stock (32,850)  
Net Cash Used In Financing Activities (763,219) (395,126)  
Net Increase (Decrease) In Cash 5,735 (383,134)  
Cash - Beginning of Period 1,761,225 1,480,371 $ 1,480,371
Cash - End of Period 1,766,960 1,097,237 $ 1,761,225
Supplemental Cash Flow Information:      
Interest paid 199,179 74,523  
Income taxes  
Noncash investing and financing activities:      
Settlement of Soylent share adjustment 18,099,951  
Equity payable related to Soylent acquisition 2,446,380  
Equity payable related to AOS acquisition 946,149  
Estimated fair value of shares issued in acquisitions 26,693,143  
Estimated fair value of shares payable to be issued for acquisitions 39,446,695  
Debt discount on notes payable issued with warrants $ 18,282