XML 21 R8.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (24,230,220) $ (17,665,788)
Adjustments to reconcile net loss with cash flows from operations:    
Loss from sale of discontinued operation 188,247
Depreciation and amortization expense 749,900 1,157,773
Stock-based compensation 8,870,168 6,702,797
(Gain) on extinguishment of notes payable (971,522)
Shares issued in lieu of interest 696,393
Amortization of debt discounts and issuance costs 595,783 237,435
Impairment losses 1,101,867 831,077
Changes in operating assets and liabilities:    
Accounts receivable (234,962) (92,905)
Net investment in direct financing lease (23,806)
Other current assets 167,877 (277,191)
Inventory   9,745
Accounts payable and accrued expenses (669,294) 660,351
Deferred revenue (117,689) 91,734
Other liabilities (47,809)
Discontinued operations 87,530 626,555
Net cash flows from operating activities (12,794,400) (8,761,554)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Proceeds from sale of discontinued operations, net of selling costs 146,728
Cash disposed of from the sale of a discontinued operation (299,505)
Purchase of property and equipment (7,027)
Purchase of property and equipment - discontinued operations (16,159) (90,036)
Purchase of intangible assets (6,311) (26,705)
Net cash flows from investing activities (182,274) (116,741)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from sale of common stock, net of offering costs 3,146,940 10,282,998
Proceeds from issuance of convertible note payable, net of issuance costs 7,992,841
Proceeds from exercise of warrants 66,003 318,758
Proceeds from exercise of stock options 44,494
Proceeds from paycheck protection program 485,762
Principal payments on Convertible notes (662,000)
Cash paid for working capital facility (300,000)
Payments on notes payable - discontinued operations (1,579) (5,947)
Principal payments on capital lease obligation - discontinued operations (10,582) (39,232)
Net cash flows from financing activities 10,231,623 11,086,833
Effect of Foreign Currencies (53,123) 64,168
Net Change in Cash (2,798,174) 2,272,706
Cash, Beginning of the Year 5,767,276 3,506,171
Cash, Beginning of the Year- Discontinued Operations 270,707 259,106
Cash, End of the Year - Discontinued Operations (2,703) (270,707)
Cash, End of the Year 3,237,106 5,767,276
Supplemental Disclosure of Cash Flow Information:    
Cash paid for interest 94,887 7,188
Cash paid for interest - discontinued operations 4,388
Cash paid for income taxes 7,670 11,739
Cash paid for income taxes - discontinued operations 5,627 1,149
Schedule of Non-cash Investing and Financing Activities:    
Cashless option and warrant exercises 31 76
Common stock issued with convertible notes 91,757
Common stock for working capital facility 303,000
Warrants for services with the issuance of convertible debt 449,474
Reclass from other assets to intangible assets 8,270
Settlement of accounts payable with issuance of common stock 349,376
Conversion of convertible note payable and accrued interest to common stock $ 50,406 $ 6,232,340