v3.24.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2024
Mar. 31, 2024
Sep. 30, 2023
Mar. 31, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Cash Flows From Operating Activities:              
Net loss $ (6,257,088) $ (4,270,556) $ 2,361,251 $ (1,663,130) $ (22,090,177) $ (5,252,742)  
Adjustments to reconcile net loss to net cash provided by operating activities:              
Contributed services         45,450  
Stock-based compensation         1,321,586 1,440,175  
Depreciation 2,362   4,776   10,729 12,718  
Amortization of intangible assets         2,127,035 1,728,995  
Amortization of debt discount         62,736 70,751  
Loss on stock payable share adjustment         15,703,049 2,751,360  
Changes in operating assets and liabilities:              
Accounts receivable         552,430 (2,327,559)  
Accounts receivable, related parties         (480,956) (70,188)  
Prepaid expenses and other assets         (1,458,391) 98,634  
Inventory         (2,493,727) (1,630,204)  
Operating lease right-of-use asset         (557,530) 61,353  
Accounts payable         5,657,117 2,512,173  
Accounts payable, related parties         634,978  
Other payables and accrued liabilities         970,468 335,148  
Accrued interest, related parties         (5,681) (1,279)  
Operating lease liability         564,213 (61,605)  
Net Cash Provided By/(Used In) Operating Activities         517,879 (286,820)  
Cash Flows From Investing Activities:              
Cash acquired in Acquisition of Business, net of cash paid         68,062  
Purchases of intangibles         (66,677) (233,108)  
Purchases of property & equipment         (219,650) (18,600)  
Net Cash Used In Investing Activities         (286,327) (183,646)  
Cash Flows From Financing Activities:              
Payments to/receipts from related parties         (2,000,000) 800,000  
Proceeds from notes receivable         95,640  
Proceeds from notes payable         282,317 115,340  
Payments to notes payable         (232,140) (62,002)  
Issuance of common stock for business acquisition         (177,954)  
Proceeds from Line of Credit         1,220,000  
Payments to Line of Credit         (3,835,247) (1,356,500)  
Proceeds from Revolving Loan         22,875,601  
Payments for Revolving Loan         (17,467,632)  
Repurchase of common stock         (98,550)  
Net Cash (Used In)/Provided By Financing Activities         (377,101) 535,974  
Net (Decrease)/ Increase In Cash         (145,549) 65,508  
Cash - Beginning of Period   $ 1,761,225   $ 1,480,371 1,761,225 1,480,371 $ 1,480,371
Cash - End of Period $ 1,615,676   $ 1,545,879   1,615,676 1,545,879 $ 1,761,225
Supplemental Cash Flow Information:              
Interest paid         648,558 460,029  
Income taxes          
Noncash investing and financing activities:              
Settlement of Soylent share adjustment         18,099,951  
Estimated fair value of shares issued in acquisitions         28,118,450  
Estimated fair value of shares payable to be issued for acquisitions         39,929,075  
Debt discount on notes payable issued with warrants         $ 18,282  

Source