XML 25 R8.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Cash flows from Operating Activities    
Net Loss $ (13,203,852) $ (16,575,317)
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities    
Stock based compensation 718,549 720,402
Credit losses 439,161 94,714
Gain on settlement of assumed liabilities  
Change in fair market value of warrant liability (2,738) (58,276)
Loss on change in fair market value of contingent consideration (Note 2) 240,000
Gain on settlement of debt (796,450)
Gain on settlement of accounts payable (268,376)  
Gain on settlement of contingent consideration (7,045,936) (1,700,000)
Loss on impairment of goodwill and intangible assets 6,473,310 6,993,075
Change in reserve for Obsolescence in Inventory 451,197 (52,208)
Amortization of right-of-use asset 1,066,298 1,213,949
Depreciation and amortization 2,974,944 1,991,798
Amortization of debt discount 896,297 223,643
Changes in operating assets and liabilities, net of effects of acquisitions:    
Accounts receivable (1,090,064) 19,850
Cost and estimated earnings excess of billings (1,451,475) (1,125,610)
Inventory 1,897,320 (3,633,057)
Vendor deposits (769) 916,494
Prepaid expenses and other current assets 951,720 (448,680)
Accounts payable and accrued expenses 1,842,003 1,340,655
Billings in excess of costs and earnings on uncompleted contracts (1,388,838)
Deferred revenue (656,928) 3,941,523
Due to landlord (372,687) (279,518)
Operating lease payments (1,038,889) (1,170,949)
Net Cash Used in Operating Activities (8,217,365) (8,736,350)
Cash Flows From Investing Activities    
Cash paid for patent costs (76,753) (682)
Purchase of machinery and equipment (482,888) (23,017)
Acquisitions, net of cash acquired (Note 2) (4,115,709) (10)
Payments on note payable (166,262) (152,571)
Net Cash Used in Investing Activities (4,841,612) (176,280)
Cash Flows From Financing Activities    
Payments on financing leases (41,379) (6,591)
Proceeds from officer loan 200,000
Shares repurchased (149,686)
Dividends to preferred shareholders (769,481) (1,449,000)
Proceeds from equity raises, net 11,625,180 2,021,736
Proceeds from note payable, net 441,119 2,462,500
Net Cash Provided by Financing Activities 11,455,439 2,878,959
Net Decrease in Cash and equivalents (1,603,538) (6,033,671)
Cash, restricted cash, and cash equivalents at January 1, 2,734,485 8,768,156
Cash, restricted cash, and cash equivalents at December 31, 1,130,947 2,734,485
Supplemental Disclosures of Cash Flow Information:    
Interest 816,265 57,534
Supplemental Schedule of Non-Cash Financing and Investing Activities    
Conversion of debt into common stock 767,500
Recognition of right of use asset and corresponding liability 563,315 3,527,443
Accrued dividends 849,500
Issuance of Note Payable for payment of prepaid expense $ 279,347 $ 318,833