XML 19 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Operating activities    
Net income (loss) - including non-controlling interest $ (45,937,774) $ 20,644,612
Adjustments to reconcile net income (loss) to net cash provided by (used in) operations    
Bad debt expense 90,009
Depreciation and amortization 942,450 935,039
Amortization of right-of-use assets 126,970 43,483
Amortization of internal use software development costs 222,830 129,060
Impairment loss - CenterCom 498,273
Impairment loss - internal use software development costs 316,594
Impairment loss - goodwill 866,782
Stock issued for services 411,740 1,290,024
Recognition of stock based compensation - unvested shares - related parties 6,752,706 529,534
Recognition of stock-based compensation 1,602,997
Realized gain in sale of investments (13,613)
Interest expense adjustment - SBA loans 19,750
Right-of-use asset lease payment adjustment true up (267,347)
Gain on equity method investment - CenterCom (33,864) (110,203)
Cash paid for lease termination (212,175)
Loss on lease termination - net 194,863
(Increase) decrease in    
Accounts receivable 6,535,865 (395,718)
Inventory 7,265,229 2,139,648
Prepaids and other (136,427) (50,409)
Deferred income taxes - net 2,835,000 (2,835,000)
Increase (decrease) in    
Accrued income taxes payable (570,000) 570,000
Installment sale liability - net (13,018,184)
Deferred revenue (20,000) (223,110)
Operating lease liability 148,665 (39,490)
Net cash provided by (used in) operating activities (21,310,603) 10,287,345
Investing activities    
Purchase of property and equipment (518,189)
Purchase of investments - net (10,159,444)
Proceeds from sale of investments 10,173,057
Cash paid for acquisition of Clearline Mobile, Inc. assets (2,500,000)
Capitalized internal use software development costs (281,304)
Net cash used in investing activities (3,004,576) (281,304)
Financing activities    
Proceeds from stock issued for cash 17,249,994
Proceeds from exercise of common stock warrants 8,799,257 207,240
Cash paid as direct offering costs (1,395,000)
Repayments of loans - related party (1,527,899) (1,017,385)
Repayments on notes payable (1,595,167)
Repayments on notes payable - SBA government (10,877) (14,323)
Treasury shares repurchased (share buy-backs) (631,967)
Net cash provided (used in) by financing activities 22,483,508 (2,419,635)
Net increase (decrease) in cash, cash equivalents and restricted cash (1,831,671) 7,586,406
Cash, cash equivalents and restricted cash - beginning of year 14,622,060 7,035,654
Cash, cash equivalents and restricted cash - end of year 12,790,389 14,622,060
Supplemental disclosure of cash flow information    
Cash paid for interest 470,208 222,326
Cash paid for income tax
Supplemental disclosure of non-cash investing and financing activities    
Reclassification of accrued interest - related party to note payable - related party 498,991
Exercise of warrants - cashless 41
Termination of ROU operating lease assets and liabilities 327,139  
Right-of-use asset obtained in exchange for new operating lease liability 664,288
Nonrelated Party [Member]    
Adjustments to reconcile net income (loss) to net cash provided by (used in) operations    
Recognition of share based compensation - options 576,625
Increase (decrease) in    
Accounts payable and accrued expenses (2,509,925) 654,746
Related Party [Member]    
Adjustments to reconcile net income (loss) to net cash provided by (used in) operations    
Recognition of share based compensation - options 6,196 37,176
Increase (decrease) in    
Accounts payable and accrued expenses $ (356,388) $ (680,497)