XML 21 R7.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Cash Flows from Operating Activities:    
Net loss $ (17,590,392) $ (26,022,349)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 543,170 466,691
Impairment of capitalized software 220,016 145,746
Impairment of goodwill and intangible assets 18,280,947
Amortization of loan discounts 545,624 181,875
Common stock issued to non - employee 2,526
Stock-based compensation - employees 859,950 207,453
Stock-based compensation - services 108,730
Change in fair value of contingent consideration (604,123)
Loss on extinguishment of debt 438,834
Change in fair value of preferred stock embedded derivative liability 456,325
Non-cash commitment fee expenses 406,250 500,000
Non-cash marketing and advertising 4,406,571
Non-cash compensation expense - GTG Financial 106,000
Gain on previously held equity (20,663)
Loss (gain) on deconsolidation (94,071)
Loss (gain) on sale of fixed assets 52,858 301
Impairment of equity investments - measurement alternative 90,000
Loss from equity method investment 13,354
Interest accretion on deferred consideration - Prevu 20,404
Changes in operating assets and liabilities    
Accounts receivable 114,277 (16,437)
Receivable from related parties 12,873 (12,873)
Prepaid expenses (187,824) (56,241)
Other current assets (292,258) 62,637
Accounts payable (491,751) (19,773)
Payable to related parties (3,633) 58,756
Accrued expenses (404,876) (185,118)
Deferred revenue 117,319 278,080
Total adjustments 6,327,815 19,980,111
Net cash used in operating activities (11,262,577) (6,042,238)
Cash Flows from Investing Activities:    
Additions to property and equipment (42,896) (12,533)
Proceeds from sale of properties 293,307
Cash paid for acquisitions, net of cash acquired (1,023,053) (1,268,630)
Cash deposited into escrow in connection with acquisitions (500,000)
Cash paid for equity method investment (50,000)
Cash used for additions to capitalized software (176,143) (516,544)
Net cash used in investing activities (1,742,092) (1,554,400)
Cash Flows from Financing Activities:    
Proceeds from issuance of debt 155,481 6,155,539
Prepayment penalty (368,769)
Proceeds from issuance of common stock 25,566,385
Payments of debt (5,623,196) (1,164,241)
Contingent consideration paid-reAlpha Nepal (137,000)
Payment of commitment fee (1,000,000)
Deferred financing cost (727,500)
Equity issuance expenses (941,742)
Net cash provided by financing activities 17,651,159 4,263,798
Net increase in cash 4,646,490 (3,332,840)
Effect of exchange rate changes on cash 13,509
Cash - Beginning of Period 3,123,530 6,456,370
Cash - End of Period 7,783,529 3,123,530
Supplemental disclosure of cash flow information    
Interest expense $ (468,726) $ (58,897)
Noncash Investing and Financing Activities:    
Preferred stock issuance - MMC transaction (in Shares) 5,000,000
Non-cash conversion of debt to equity - Streeterville Capital, LLC $ 740,064
Issuance of common stock - Prevu (in Shares) 1,350,000
Issuance of common stock - AiChat (in Shares) 180,525
Issuance of warrants to placement agents in connection with equity offerings $ 299,768
Deferred consideration - Prevu $ 2,327,187