XML 141 R45.htm IDEA: XBRL DOCUMENT v3.24.4
Summary of Significant Accounting Policies - Schedule of Condensed Consolidated Statement of Cash Flows (Details) - USD ($)
 3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Cash Flows from Operating Activities        
Net income (loss) $ (1,757,319) $ 829,056 $ (5,864,421) $ 2,441,795
Adjustment to reconcile net loss to cash used in operating activities:        
Depreciation and amortization     844,962 879,549
Non-cash operating lease expense       250,618
Non-cash finance lease expense     68,236 30,644
Stock based compensation expense     5,598,689
Changes in operating assets and liabilities:        
Accounts receivable     (4,452,021) (1,834,200)
Accounts receivable due from related parties     (422,724)
Accrued expenses and other current liabilities     (1,347,027) 2,067,868
Accrued expenses and other current liabilities due to related parties     (1,631,439)
Prepaid installation costs     3,767,859
Prepaids and other current assets     (922,679) (992,377)
Other assets     (201,381) (127,500)
Contract liabilities     (3,637,081) (1,046,093)
Operating lease payments       (234,721)
Contract liabilities due to related parties     (1,150,948)
Net cash used in operating activities     (12,351,750) 1,878,886
Cash flows from Investing Activities        
Purchases of property, equipment and other fixed assets     (330,829) (38,417)
Net cash used in investing activities     (330,829) (38,417)
Cash flows from Financing Activities        
Proceeds from the issuance of debt      
Repayments of debt     (127,107) (138,163)
Repayments of finance lease     (57,775) (29,636)
Repayments of finance lease     (57,775)  
Net cash provided by (used in) financing activities     10,002,393 (695,441)
Supplemental Cash Flow Information        
Cash paid for interest     60,238 38,162
Non-cash transactions        
Recording of operating right-of-use assets and lease liability       653,663
Recording of finance right-of-use assets and lease liability       682,365
Issuance of Class A common stock to vendors     891,035  
Preferred dividends     8,608,479
As reported [Member]        
Cash Flows from Operating Activities        
Net income (loss) (1,289,798) 797,248 (3,181,873) 2,400,187
Adjustment to reconcile net loss to cash used in operating activities:        
Depreciation and amortization     919,542 922,165
Non-cash operating lease expense      
Non-cash finance lease expense    
Stock based compensation expense     2,922,722  
Changes in operating assets and liabilities:        
Accounts receivable     (1,859,808)  
Accounts receivable due from related parties     (2,692,841)  
Accrued expenses and other current liabilities     (829,506) 2,083,766
Accrued expenses and other current liabilities due to related parties     (2,148,960)  
Prepaid installation costs     4,049,737  
Prepaids and other current assets     (1,459,636)  
Other assets     (111,993)  
Contract liabilities     (3,889,354)
Operating lease payments       (1,046,093)
Contract liabilities due to related parties     (1,054,263)  
Net cash used in operating activities     (12,338,008) 1,849,251
Cash flows from Investing Activities        
Purchases of property, equipment and other fixed assets       (784,209)
Net cash used in investing activities       (784,209)
Cash flows from Financing Activities        
Proceeds from the issuance of debt       745,975
Repayments of debt     (198,624) (138,347)
Repayments of finance lease      
Repayments of finance lease      
Net cash provided by (used in) financing activities     9,988,651 79,986
Supplemental Cash Flow Information        
Cash paid for interest     70,284 37,851
Non-cash transactions        
Recording of operating right-of-use assets and lease liability      
Recording of finance right-of-use assets and lease liability      
Issuance of Class A common stock to vendors     2,478,480  
Preferred dividends     8,224,091  
Adjustment [Member]        
Cash Flows from Operating Activities        
Net income (loss) $ (467,521) $ 31,808 (2,682,548) 41,608
Adjustment to reconcile net loss to cash used in operating activities:        
Depreciation and amortization     (74,580) (42,616)
Non-cash operating lease expense       250,618
Non-cash finance lease expense     68,236 30,644
Stock based compensation expense     2,675,967  
Changes in operating assets and liabilities:        
Accounts receivable     (2,592,213)  
Accounts receivable due from related parties     2,270,117  
Accrued expenses and other current liabilities     (517,521) (15,898)
Accrued expenses and other current liabilities due to related parties     517,521  
Prepaid installation costs     (281,878)  
Prepaids and other current assets     536,957  
Other assets     (89,388)  
Contract liabilities     252,273 (1,046,093)
Operating lease payments       811,372
Contract liabilities due to related parties     (96,685)  
Net cash used in operating activities     (13,742) 29,635
Cash flows from Investing Activities        
Purchases of property, equipment and other fixed assets       745,792
Net cash used in investing activities       745,792
Cash flows from Financing Activities        
Proceeds from the issuance of debt       (745,975)
Repayments of debt     71,517 184
Repayments of finance lease       (29,636)
Repayments of finance lease     (57,775)  
Net cash provided by (used in) financing activities     13,742 (775,427)
Supplemental Cash Flow Information        
Cash paid for interest     (10,046) 311
Non-cash transactions        
Recording of operating right-of-use assets and lease liability       653,663
Recording of finance right-of-use assets and lease liability       $ 682,365
Issuance of Class A common stock to vendors     (1,587,445)  
Preferred dividends     $ 384,388