Quarterly report [Sections 13 or 15(d)]

Condensed Consolidated Statements of Cash Flows

v3.25.3
Condensed Consolidated Statements of Cash Flows - USD ($)
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Cash Flows From Operating Activities:    
Net loss $ (1,261,907) $ (22,090,177)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:    
Stock based compensation 1,711,255 1,321,586
Depreciation 5,772 10,729
Amortization of intangible assets 2,142,669 2,127,035
Amortization of debt discount 141,155 62,736
(Gain) loss on stock payable share adjustment (3,692,529) 15,703,049
Changes in operating assets and liabilities:    
Accounts receivable (1,727,022) 552,430
Accounts receivable, related parties 2,250,379 (480,956)
Prepaid expenses and other assets (1,753,838) (1,458,391)
Inventory 1,685,568 (2,493,727)
Operating lease right of use asset 58,788 (557,530)
Accounts payable (448,995) 5,657,117
Accounts payable, related parties (152,066) 634,978
Other payables and accrued liabilities (474,426) 970,468
Other payables and accrued liabilities, related parties 387,599 (5,681)
Operating lease liability (49,259) 564,213
Net Cash (Used In) Provided By Operating Activities (1,176,857) 517,879
Cash Flows From Investing Activities:    
Purchases of intangibles (20,000) (66,677)
Purchases of property & equipment (112,950) (219,650)
Net Cash Used In Investing Activities (132,950) (286,327)
Cash Flows From Financing Activities:    
Proceeds from notes payable 513,150 282,317
Payments to notes payable (309,013) (232,140)
Payments to/receipts from related parties 1,000,000 (2,000,000)
Payment to Line of Credit (3,835,247)
Proceeds from Revolving loan 27,348,011 22,875,601
Payments to Revolving loan (26,983,753) (17,467,632)
Net Cash Provided By (Used In) Financing Activities 1,568,395 (377,101)
Net Increase (Decrease) In Cash 258,588 (145,549)
Cash - Beginning of Period 1,207,406 1,761,225
Cash - End of Period 1,465,994 1,615,676
Supplemental Cash Flow Information:    
Interest paid 636,082 648,558
Income taxes
Noncash operating, investing and financing activities:    
Settlement of Soylent share adjustment 5,607,174 18,099,951
Reclassification/capitalization of ERP system from PP&E to Intangibles $ 291,440