Annual report [Section 13 and 15(d), not S-K Item 405]

Consolidated Statements of Cash Flows

v3.25.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash Flows From Operating Activities:    
Net loss $ (17,334,549) $ (46,402,121)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Goodwill impairment 14,327,871 29,612,700
Intangibles impairment 13,304
Contributed services 63,734
Stock based compensation 1,733,168 10,469,018
Depreciation 15,029 12,718
Amortization of intangible assets 2,831,972 2,802,685
Amortization of debt discount 109,787 70,751
(Gain) loss on stock payable share adjustment (10,544,263) 215,531
Changes in operating assets and liabilities:    
Accounts receivable 1,864,907 (1,767,793)
Accounts receivable, related parties 375,334 (70,188)
Prepaid expenses and other assets 2,197,196 (785,943)
Inventory 2,425,895 5,674,096
Operating lease right of use asset (538,776) 61,353
Accounts payable 855,641 438,655
Accounts payable, related parties 1,489,318
Other payables and accrued liabilities 1,849,825 325,985
Accrued interest, related parties (5,681) 27,081
Operating lease liability 549,468 (61,605)
Net Cash Provided By Operating Activities 2,215,446 686,657
Cash Flows From Investing Activities:    
Cash acquired in Acquisition of Business, net of cash paid 143,099
Purchases of intangibles (128,735) (336,670)
Purchases of property & equipment (310,590) (36,436)
Net Cash Used In in Investing Activities (439,325) (230,007)
Cash Flows From Financing Activities:    
Advances from / loans paid to related parties (2,000,000) 800,000
Proceeds from notes payable 301,164 127,148
Payments to notes payable (337,400) (102,431)
Proceeds from Line of Credit 1,552,281
Payment to Line of Credit (3,835,247) (2,517,034)
Proceeds from notes receivable 95,640
Proceeds from Revolving loan 35,014,606
Payments to Revolving loan (31,473,063)
Repurchase of common stock (131,400)
Net Cash Used In Financing Activities (2,329,940) (175,796)
Net (Decrease) Increase In Cash (553,819) 280,854
Cash - Beginning of Period 1,761,225 1,480,371
Cash - End of Period 1,207,406 1,761,225
Supplemental Cash Flow Information:    
Interest paid 851,776 592,934
Income taxes
Noncash investing and financing activities:    
Estimated fair value of shares issued in acquisitions 30,071,067
Estimated fair value of shares payable to be issued for acquisitions 36,931,330
Debt discount on notes payable issued with warrants 18,282
Settlement of Soylent share adjustment 17,087,364
Shares issued in connection with equity payable related to Soylent acquisition 2,446,380
Shares issued in connection with equity payable related to Skylar acquisition 2,314,732
Shares issued in connection with equity payable related to AOS acquisition $ 946,149