Quarterly report [Sections 13 or 15(d)]

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.26.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2026
Jun. 30, 2025
Cash Flows From Operating Activities:    
Net (loss) income $ (2,291,354) $ 125,904
Adjustments to reconcile net (loss) income to net cash used in operating activities:    
Stock based compensation 463,880 901,166
Depreciation 3,262 3,893
Amortization of intangible assets 708,628 1,423,588
Amortization of debt discount 94,102
Gain on stock payable share adjustment (3,692,529)
Changes in operating assets and liabilities:    
Accounts receivable 529,791 70,710
Accounts receivable, related parties 2,250,379
Prepaid expenses and other assets 302,748 (1,601,476)
Inventory (414,285) (160,717)
Operating lease right of use asset 42,565 38,741
Accounts payable (784,290) (351,434)
Accounts payable, related parties 146,216 (765,625)
Other payables and accrued liabilities 244,411 447,532
Other payables and accrued liabilities, related parties 318,950 387,599
Operating lease liability (38,596) (31,722)
Net Cash Used In Operating Activities (768,074) (859,889)
Cash Flows From Investing Activities:    
Purchases of intangibles (18,000)
Purchases of property & equipment (112,951)
Net Cash Used In Investing Activities (130,951)
Cash Flows From Financing Activities:    
Proceeds from notes payable 417,408
Payments to notes payable (149,202) (86,540)
Proceeds from Revolving loan 19,929,536
Payments to Revolving loan (19,567,342)
Net Cash (Used In)/Provided By Financing Activities (149,202) 693,062
Net Decrease In Cash (917,276) (297,778)
Cash - Beginning of Period 1,818,406 1,207,406
Cash - End of Period 901,130 909,628
Supplemental Cash Flow Information:    
Interest paid 411,947 400,067
Income taxes
Noncash operating, investing and financing activities:    
Settlement of Soylent share adjustment 5,607,174
Reclassification/capitalization of ERP system from PP&E to Intangibles 154,850 291,440
Insurance premium financed $ 370,469