Annual report pursuant to Section 13 and 15(d)

Consolidated Statements of Cash Flows

v3.24.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (19,040,984) $ (33,140,445)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 1,978,760 1,718,739
Amortization of intangible assets 242,335 242,335
Amortization of debt issuance costs 340,812 29,753
Amortization of debt discount 1,374,631  
Amortization of right-of-use asset 400,288 220,571
Deferred income taxes (1,520) (65,668)
Gain on disposal of fixed assets (9,705) (74,741)
Prepaid media reserve   1,489,028
Bad debt expense 697,876 372,363
Stock based compensation expense 1,156,207 1,079,370
Change in fair value of Private Warrants (20,625) (107,750)
Changes in operating assets and liabilities:    
Accounts receivable (301,109) 39,225
Inventory 3,058,663 (1,042,662)
Income tax receivables and payables, net 22,978 (26,255)
Vendor deposits   4,193
Prepaid media spend   45,520
Prepaid expenses and other current assets 830,035 704,822
Accounts payable 1,235,365 (87,642)
Accrued liabilities 936,975 118,832
Operating lease obligations (327,915) (168,482)
Net cash used in operating activities (7,426,933) (28,648,894)
CASH FLOWS FROM INVESTING ACTIVITIES    
Cash paid for purchase of equipment (99,709) (3,758,773)
Cash received for sale of equipment 11,000 124,097
Net cash used in investing activities (88,709) (3,634,676)
CASH FLOWS FROM FINANCING ACTIVITIES    
PIPE capital raise   32,311,187
Exercise of Prefunded Warrants   695
Post closing adjustment of Business Combination Agreement   (238,089)
Proceeds from the issuance of common stock, net 1,616,492  
Borrowings on long-term debt   4,000,000
Repayments on long-term debt (151,579) (5,031,069)
Borrowings on related party debt 1,175,000  
Borrowings on short-term debt 20,108,550 5,631,975
Repayments on short-term debt (15,189,683) (5,650,035)
Debt issuance costs (256,287) (335,122)
Deferred offering costs (38,582)  
Payments in lieu of fractional shares in connection with the reverse stock split (2,318)  
Net cash provided by financing activities 7,261,593 30,689,542
Net change in cash and cash equivalents (254,049) (1,594,028)
Cash and cash equivalents at beginning of period 623,163 2,217,191
Cash and cash equivalents at end of period 369,114 623,163
SUPPLEMENTAL INFORMATION:    
Cash paid for interest 1,571,815 916,828
NON-CASH INVESTING AND FINANCING ACTIVITY:    
Non-cash commercial premium finance borrowing 843,127 1,012,693
Right-of-use assets obtained in exchange for operating lease liabilities   $ 4,463,143
Issuance of warrants in connection with debt instrument 1,374,631  
Accrued fixed assets $ 214,549