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

Consolidated Statements of Cash Flows

v3.26.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Cash Flows From Operating Activities:    
Net loss $ (20,673,058) $ (17,334,549)
Adjustments to reconcile net loss to net cash used in operating activities:    
Goodwill impairment 1,127,208 14,327,871
Intangibles impairment 14,000,000 13,304
Inventory write-offs 661,154
Stock based compensation 2,039,315 1,733,168
Depreciation 7,582 15,029
Amortization of intangible assets 2,861,749 2,831,972
Amortization of debt discount 266,626 109,787
Gain on stock payable share adjustment (3,692,529) (10,544,263)
Changes in operating assets and liabilities:    
Accounts receivable 2,181,319 1,864,907
Accounts receivable - related parties 2,250,379 375,334
Prepaid expenses and other assets (1,645,419) 2,197,196
Inventory 3,082,269 2,425,895
Operating lease right of use asset 79,317 (538,776)
Accounts payable (3,501,941) 855,641
Accounts payable - related parties (419,495) 1,489,318
Other payables and accrued liabilities 54,433 1,849,825
Other payables and accrued liabilities - related parties 487,599 (5,681)
Operating lease liability (67,278) 549,468
Net Cash (Used In) Provided By Operating Activities (900,770) 2,215,446
Cash Flows From Investing Activities:    
Purchases of intangibles (20,000) (128,735)
Purchases of property & equipment (112,950) (310,590)
Net Cash Used In Investing Activities (132,950) (439,325)
Cash Flows From Financing Activities:    
Proceeds from notes payable 513,150 301,164
Payments to notes payable (450,475) (337,400)
(Payments to)/receipts from related parties 1,000,000 (2,000,000)
(Payments to)/borrowings from Line of Credit 4,500,000 (3,835,247)
Proceeds from Revolving loan 36,034,721 35,014,606
Payments to Revolving loan (39,952,676) (31,473,063)
Net Cash Provided By (Used In) Financing Activities 1,644,720 (2,329,940)
Net Increase (Decrease) In Cash 611,000 (553,819)
Cash - Beginning of Period 1,207,406 1,761,225
Cash - End of Period 1,818,406 1,207,406
Supplemental Cash Flow Information:    
Interest paid 815,474 851,776
Income taxes
Noncash operating, investing and financing activities:    
Estimated fair value of shares payable to be issued for acquisitions
Settlement of Soylent share adjustment 5,607,174 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
Reclassification/capitalization of ERP system from PP&E to Intangibles $ 291,440