Quarterly report [Sections 13 or 15(d)]

Condensed Consolidated Statements of Cash Flows

v3.25.2
Condensed Consolidated Statements of Cash Flows - USD ($)
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Cash Flows From Operating Activities:    
Net income (loss) $ 125,904 $ (15,833,089)
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:    
Stock based compensation 901,166 900,287
Depreciation 3,893 8,366
Amortization of intangible assets 1,423,588 1,422,096
Amortization of debt discount 94,102 15,684
(Gain) loss on stock payable share adjustment (3,692,529) 10,597,514
Changes in operating assets and liabilities:    
Accounts receivable 70,710 580,190
Accounts receivable, related parties 2,250,379 208,617
Prepaid expenses and other assets (1,601,476) (165,407)
Inventory (160,717) (2,537,725)
Operating lease right of use asset 38,741 (575,889)
Accounts payable (351,434) 3,939,164
Accounts payable, related parties (765,625)
Other payables and accrued liabilities 447,532 992,040
Other payables and accrued liabilities, related parties 387,599 (5,681)
Operating lease liability (31,722) 578,562
Net Cash (Used In) Provided By Operating Activities (859,889) 124,729
Cash Flows From Investing Activities:    
Purchases of intangibles (18,000) (49,850)
Purchases of property & equipment (112,951) (32,199)
Net Cash Used In Investing Activities (130,951) (82,049)
Cash Flows From Financing Activities:    
Proceeds from notes payable 417,408 113,138
Payments to notes payable (86,540) (162,348)
Payments to related parties (2,000,000)
Payments to Line of Credit (3,835,247)
Proceeds from Revolving loan 19,929,536 6,091,071
Payments to Revolving loan (19,567,342)
Net Cash Provided by Financing Activities 693,062 206,614
Net (Decrease) Increase In Cash (297,778) 249,294
Cash - Beginning of Period 1,207,406 1,761,225
Cash - End of Period 909,628 2,010,519
Supplemental Cash Flow Information:    
Interest paid 400,067 392,465
Income taxes
Noncash operating and financing activities:    
Settlement of Soylent share adjustment 5,607,174 18,099,951
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
Right of use asset – operating lease 575,889
Lease liability – operating lease 578,562
Reclassification/capitalization of ERP system costs from PP&E to Intangibles $ 291,440