XML 21 R4.htm IDEA: XBRL DOCUMENT v3.24.2.u1
CONDENSED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) - USD ($)
 12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
CONDENSED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)    
REVENUE $ 53,376,874 $ 50,347,652
COST OF GOODS SOLD 49,027,305 44,390,695
GROSS PROFIT 4,349,569 5,956,957
OPERATING EXPENSES    
General and administrative expenses 19,642,005 10,183,025
Salaries and wages 4,719,768 2,429,021
Sales and marketing expenses 1,204,636 630,057
Depreciation and amortization expense 614,377 188,890
TOTAL OPERATING EXPENSES 26,180,786 13,430,993
LOSS FROM OPERATIONS (21,831,217) (7,474,036)
OTHER INCOME (EXPENSE)    
Other expense, net (65,867) (2,424,649)
Interest expense (866,476) (2,345,410)
Interest income 662,859 236,349
Non-cash interest expense   (1,619,838)
Gain on equity investments, net 4,584 1,676
Gain on extinguishment of debt 1,910,967 1,004,124
Change in fair value of derivative liability 3,384 (20,257)
Bargain purchase gain 1,440,249 0
Foreign currency transaction, net 198,863 (413,279)
TOTAL OTHER INCOME (EXPENSE), NET 3,288,563 (5,581,284)
LOSS BEFORE INCOME TAXES (18,542,654) (13,055,320)
INCOME TAX EXPENSE   (775,051)
NET LOSS (18,542,654) (13,830,371)
Deemed dividend on issuance of warrants   (32,004,730)
Deemed dividend on downround of warrants (22,695) (8,480,379)
Deemed dividend on warrant exchange (7,218,485) (1,067,876)
Deemed dividend on downround of preferred stock   (8,189,515)
Deemed dividend on preferred stock   (372,414)
NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS (25,783,834) (63,945,285)
Foreign currency translation adjustment, net 712,791 (981,014)
TOTAL COMPREHENSIVE LOSS $ (25,071,043) $ (64,926,299)
BASIC NET LOSS PER SHARE $ (2.15) $ (33.16)
DILUTED NET LOSS PER SHARE $ (2.15) $ (33.16)
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING    
Basic 11,968,665 1,928,172
Diluted 11,968,665 1,928,172