XML 30 R6.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Cash Flows from Operating Activities    
Net Loss $ (14,626,683) $ (4,780,061)
Adjustments to reconcile net loss to net cash used by operating activities:    
Amortization of debt discount and issuance cost 4,881,622 98,935
Depreciation and amortization 40,725 37,133
Provisions for losses on accounts receivable 25,281 19,505
Non-cash lease expense 31,119 26,593
Non-cash interest expense 260,777
Stock based compensation 27,319
Extinguishment of debt liabilities 3,649,561
Issuance of common stock for non-cash consideration 750,000
Finance Charges 2,772 2,322,216
Change in fair value of derivative liabilities (198,551) (713,989)
Change in fair value of warrant liabilities (844,854) (606,049)
Changes in operating assets and liabilities:    
Accounts receivable 75,951 (78,603)
Inventory 26,913 (8,953)
Prepaids and other current assets (68,937) 14,944
Accounts payable (387,897) 1,108,326
Accrued expenses (294,154) 272,425
Customer deposits 15,773 (10,163)
Operating lease liability (33,396) (27,582)
Net cash used by operating activities (6,693,978) (2,298,004)
Cash Flows from Investing Activities    
Additions to property and equipment (30,781) (1,390)
Additions to intangible assets (41,000) (59,815)
Net cash used by investing activities (71,781) (61,205)
Cash Flows from Financing Activities    
Proceeds from issuance of common stock, net of issuance costs 4,847,457
Deferred offering costs paid (736,736)
Proceeds from exercised warrants 209,097
Principal payments on notes payable (3,533,765) (163,214)
Proceeds from notes payable 159,831 122,000
Proceeds from convertible notes 5,460,000 3,200,000
Financing fees paid (552,000) (130,000)
Net cash provided by financing activities 6,590,620 2,292,050
Net Decrease in Cash and Cash Equivalents (175,139) (67,159)
Cash and Cash Equivalents at Beginning of Period 253,699 320,858
Cash and Cash Equivalents at End of Period 78,560 253,699
Supplemental Disclosure of Non-Cash Operating Activities    
Cash paid for interest 214,562 202,781
Cash paid for income taxes
Supplemental Schedule of Non-Cash Investing and Financing Activities    
Fair value of warrant liabilities of warrants from convertible notes 2,446,502 884,118
Fair value of derivative liabilities of conversion feature from convertible notes 2,375,378 1,075,098
Prior year offering costs paid 736,736
Reclassification of warrant liability to equity 3,720,997
Conversion of preferred stock to common stock $ 1,244