XML 18 R7.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Cash flows from operating activities    
Net loss $ (2,521,538) $ (1,993,521)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 305,560 112,671
Provision for prepaid inventory 75,600
Amortization of debt discounts 33,019 92,168
Amended warrant 32,099
Common stock issued for services 290,085
Options and warrants issued for services 81,097 394,135
Decrease (increase) in assets:    
Accounts receivable (1,440,275) 246,056
Advances on inventory purchases (548,367) (866,244)
Inventory 391,129 62,822
Prepaid expenses and other current assets (450,905) (72,026)
Right-of-use asset 94,364 49,502
Other long term asset and receivable 80,391 (275,000)
Increase (decrease) in liabilities:    
Accounts payable 365,098 695,098
Accounts payable, related parties
Accrued expenses (460,517) (91,334)
Operating lease liability 20,389 (1,875)
Net cash used in operating activities (3,942,856) (1,357,463)
Cash flows from investing activities    
Purchase of property and equipment (491,332) (576,331)
Payments received on notes receivable 9,900
Net cash used in investing activities (491,332) (566,431)
Cash flows from financing activities    
Payment of deferred offering costs (15,610) (399,075)
Repayment of notes payable (212,917) (200,000)
Proceeds received on notes payable, related parties 1,416,210
Repayment on notes payable, related parties (635,000)
Principal payments on finance lease (15,587) (15,027)
Proceeds from sale of common stock pursuant to ATM program 2,423,058 1,400,000
Proceeds from exercise of warrants 1,173,158
Net cash provided by financing activities 2,717,102 2,202,108
Effect of exchange rate changes on cash 28,763 58
Net increase (decrease) in cash (1,688,323) 278,272
Cash - beginning of period 2,329,452 657,789
Cash - ending of period 641,129 936,061
Supplemental disclosures:    
Interest paid 209,054 56,010
Income taxes paid
Non-cash investing and financing transactions:    
Relative fair value of warrants issued as a debt discount 80,908
Initial recognition of right-of-use assets and lease liabilities $ 1,943,358