XML 22 R7.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Cash Flows - USD ($)
 3 Months Ended 12 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:          
Net loss $ (2,670,322) $ (1,301,864) $ (8,795,419) $ (10,283,109)  
Adjustments to reconcile net loss to net cash used in operating activities:          
Depreciation and amortization 115,300 36,105 301,442 58,641  
Amortization of convertible notes discount 231,940 947 728,278 97,111  
Amortization of right-of-use asset 88,354 82,454 338,394 298,208  
Change in fair value of derivative liability     (142,319)  
Loss on extinguishment of debt     270,594  
Fair value of warrants in excess of fair value of debt     93,530  
Bad debt expense     826,207 681,479  
Change in OCI 1,662 1,662  
Stock issued for services     119,959 5,872,529  
Stock issued for make good provisions on debt conversion 1,087,513 700,821  
Stock options issued to employees 3,341 538,323  
Changes in operating assets and liabilities:          
Marketable investment securities     12,530  
Accounts receivable, net (180,461) 468,422 173,512 (1,335,714)  
Inventory, net (1,503,632) (216,569) (230,261) 2,396  
Prepaid expenses (73,342) 200,278 145,514 (114,385)  
Other current assets 45,737 2,478,953 (45,737) 17,840  
Other assets     50,001 (1,905,983)  
Accounts payable (256,248) 1,146,347 444,961 596,434  
Deferred revenue 1,028,780 90,524 1,408,786 (1,008,296)  
Accrued interest payable (95,974) 82,759 201,504 615,582  
Accrued and other current liabilities 1,823,760 (321,090) (634,557) 374,819  
Other liabilities     (63,015) 63,015  
Lease liability (93,865) (80,311) (334,256) (269,848)  
Net cash provided by (used in) operating activities (449,119) 2,668,617 (3,995,606) (6,133,221)  
Cash flows from investing activities:          
Purchases of property and equipment (64,159) (332,342) (36,339) (127,413)  
Purchase of short-term investments     (2,493,145)  
Capitalized software, net (270,531) (1,701,471)  
Sale of short-term investments     2,478,953  
Net cash used in investing activities (334,690) (332,342) 741,143 (2,620,558)  
Cash flows from financing activities:          
Proceeds from PIPE loans, net of discount 2,520,000 4,320,000 8,902,681  
Proceeds from loan payable – related party     2,000,000  
Proceeds from investment fund (PIPE)     2,112,560  
Cash acquired in Merger 103,818 103,818  
Increase in other liabilities 18,545      
Debt refinance conversion     192,787 $ 145,992
Proceeds from line of credit     1,980,937  
Proceeds from notes payable     2,433,059  
Proceeds from convertible notes     185,500  
Costs of Merger paid from PIPE loan (2,082,787) (1,947,787)  
Repayments of line of credit (1,980,937) (1,980,937)  
Repayments of liabilities assumed in Merger (15,716)      
Repayments of loans assumed in Merger     (100,000)  
Repayments of notes payable (2,448) (2,295) (9,146) (107,569)  
Repayments of notes payable - related party (268,500) (535,000) (37,000)  
Dividends paid     40,150  
Net cash provided by financing activities 2,517,552 92,128 8,738,976 4,495,077  
Net change in cash , cash equivalents and restricted cash 1,733,743 2,428,403 5,484,513 (4,258,702)  
Cash, cash equivalents and restricted cash - beginning of year 10,882,077 5,397,564 5,397,564 9,656,266  
Cash, cash equivalents and restricted cash - end of year 12,615,820 7,825,967 10,882,077 5,397,564 $ 9,656,266
Supplemental cash flow information:          
Interest 108,993 302,095 923,975 1,115,332  
Income taxes  
Non-cash investing and financing activities:          
Derivative liability related to warrants     142,319  
PIPE note principal converted to Class A Common Stock 1,655,000 5,832,600  
Convertible notes exchanged for PIPE note     2,419,622  
Class A Common Stock exchanged in Merger     3,854,573  
Class A Common Stock issued in Merger     1,154  
Class B Common Stock issued in Merger     172  
Termination of loan payable     1,875,000  
Conversion of dividend note payable and accrued interest     3,925,273  
Conversion of note payable to line of credit     257,113  
Warehouse lease     $ 537,994  
Notes payable assumed in Merger 1,565,000      
Accrued liabilities assumed in Merger 310,724      
Remeasurement of common stock exchanged/issued in Merger $ (1,875,724)