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

Consolidated Statements of Cash Flows

v3.25.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash Flows From Operating Activities:    
Net loss $ (17,524,056) $ (14,328,348)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock based compensation 289,175 1,021,886
Depreciation and amortization 2,171,873 217,107
Bad debt 87,129 17,871
Changes in operating assets and liabilities:    
Accounts receivable 260,062 (290,839)
Accounts receivable - related party (573,929) 100,723
Inventory 602,926 (265,594)
Contract asset (910,975) (375,479)
Contract asset - related party (3,780) (28,191)
Prepaid expenses and other assets 1,959,318 (1,950,807)
Accounts payable and accrued liabilities (2,026,147) 3,986,275
Accounts payable and accrued liabilities - related party (95,796) 110,403
Contract liability (60,932) 16,192
Contract liability - related party 3,780 28,191
Changes in operating lease assets and liabilities (3,700) (8,832)
Net Cash used in Operating Activities (15,825,052) (11,749,442)
Cash Flows From Investing Activities:    
Purchase of property and equipment (7,474,836) (7,208,200)
Cash paid for asset acquisition (483,644)
Net Cash used in Investing Activities (7,474,836) (7,691,844)
Cash Flows From Financing Activities:    
Proceeds from issuance of common stock units 33,600,124 14,788,121
Proceeds from issuance of Series A preferred stock units 1,811,000
Proceeds from asset-based loan agreement 7,305,852 6,379,624
Repayment of asset-based loan agreement (2,991,116) (4,294,073)
Proceeds from stock payable for 10,000 shares for exercise of warrants 22,500
Repayment of notes payable (150,000) (302,983)
Dividend paid (19,555)
Net Cash provided by Financing Activities 37,787,360 18,362,134
Net change in cash 14,487,472 (1,079,152)
Cash, beginning of period 1,216,107 2,295,259
Cash, end of period 15,703,579 1,216,107
Supplemental cash flow information    
Cash paid for interest 1,304,144 190,920
Cash paid for taxes
Non-cash Investing and Financing transactions:    
Class A common stock issued for conversion of Series A convertible preferred stock 16,566
Recognition of right-of-use asset and lease liability 284,861 135,235
Class A common stock issued for exercised cashless warrant $ 166,483