Quarterly report [Sections 13 or 15(d)]

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.25.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Cash flows from operating activities:    
Net loss $ (7,567,187) $ (72,838,936)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 480,376 426,185
Amortization of debt discount 9,895 381,592
Amortization of debt issuance cost 173,447 142,821
Capitalized paid-in-kind (PIK) interest 166,882 0
Accretion of RCB Equities #1, LLC exit fee 24,152 24,212
Stock-based compensation 312,679 530,655
Change in fair value of warrant liabilities (50,888) (8,309,623)
Loss on extinguishment of debt 0 78,734,949
Non-cash lease expense 95,247 115,778
Gain on disposal of assets 0 (4,231)
Gain on lease termination 0 (15,365)
Changes in operating assets and liabilities:    
Accounts receivable (115,200) 55,101
Inventories 0 (15,930)
Other assets (282,031) 1,196,413
Accounts payable and accrued liabilities (517,629) (222,104)
Contract liabilities 0 (2,289,834)
Operating lease liabilities (103,552) (67,539)
Net cash used in operating activities (6,649,883) (6,660,282)
Cash flows from investing activities:    
Capital expenditures (47,989) (324,147)
Acquisition of business, net of cash acquired (3,871,992) 0
Proceeds from sale of assets held for sale 0 384,708
Proceeds from sale of property and equipment 0 7,921
Net cash (used in) provided by investing activities (3,919,981) 68,482
Cash flows from financing activities:    
Proceeds from notes payable 0 13,305,000
Payment of debt issuance costs on notes payable 0 (1,279,291)
Proceeds from ATM offering 20,141,905 0
Payment of ATM commissions and fees (703,784) 0
Net cash from financing activities 19,438,121 12,025,709
Net change in cash and cash equivalents 8,868,257 5,433,909
Cash and cash equivalents, beginning of period 1,186,047 753,398
Cash and cash equivalents, end of period 10,054,304 6,187,307
Supplemental disclosure of cash flow information:    
Cash paid for interest 0 23,469
Cash paid for taxes 0 0
Non-cash investing and financing activities:    
Conversion of 2024 Term Loan notes and interest to Common Stock 2,870,573 0
Earnout shares (fair value) 6,864,729 0
Debt assumed in acquisition (2,437,744) 0
Accrued purchase price 3,549,196 0
Operating leases at inception 0 1,185,119
Exercise of warrants 0 1,339,654
Liabilities relieved through sale of asset held for sale 0 1,158,609
Transfer from assets held for sale to property and equipment 0 55,642
New Convertible Secured Debentures    
Adjustments to reconcile net loss to net cash used in operating activities:    
Change in fair value of debentures 0 (4,504,426)
November 2024 Debentures    
Adjustments to reconcile net loss to net cash used in operating activities:    
Change in fair value of debentures $ 723,926 $ 0