Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.23.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Cash Flows from Operating Activities    
Net loss $ (2,695,148) $ (2,272,101)
Stock-based compensation:    
401(k) stock 5,908 18,976
Stock options 38,834 83,054
Restricted stock units 79,422
Noncash lease expense 56,449 53,325
Gain on foreign currency translation (111,792) (182,922)
Depreciation and amortization 109,206 46,219
Amortization of debt discount 362,166 551,441
Provision for credit losses 45,272 94
Loss on extinguishment of debt 383,987
Decrease (increase) in assets:    
Accounts receivable and mortgages receivable (236,674) (272,116)
Employee advances (7,141) 2,080
Inventory (110,032) (92,564)
Deposits
Prepaid expenses and other current assets (181,125) (207,513)
Increase (decrease) in liabilities:    
Accounts payable and accrued expenses (690,419) 186,280
Operating lease liabilities (47,895) (38,892)
Deferred revenue 92,746 40,259
Other liabilities (33,141) (14,866)
Total Adjustments (244,229) 172,855
Net Cash Used in Operating Activities (2,939,377) (2,099,246)
Cash Used in Investing Activities    
Cash paid to acquire GDS, net of cash acquired (7,560)
Purchase of property and equipment (50,074) (767,068)
Purchase of intangible asset (34,999)
Net Cash Used in Investing Activities (50,074) (809,627)
Cash Provided by Financing Activities    
Proceeds from loans payable 185,000
Repayments of loans payable (32,605) (26,329)
Proceeds from common stock issued for cash 591,000
Proceeds from the issuance of convertible debt 5,000,000
Financing costs in connection with the issuance of convertible debt (321,803)  
Repayments of convertible debt obligations (744,054)
Proceeds from issuance of shares under the New ELOC, net of offering costs [1] 441,409
Net Cash Provided by Financing Activities 5,118,947 (26,329)
Effect of Exchange Rate Changes on Cash (39,799) 263,406
Net (Decrease) Increase in Cash 2,089,697 (2,671,796)
Cash - Beginning of Period 300,185 3,649,407
Cash - End of Period 2,389,882 977,611
Supplemental Disclosures of Cash Flow Information:    
Interest paid 307,635 108,691
Non-Cash Investing and Financing Activity    
Equity issued to satisfy accrued stock based compensation obligation 32,617 27,821
Equity issued as consideration for intangible assets 39,600
Equity issued for purchase of non controlling interest 231,789
Equity issued for acquisition of GDS 2,194,653
Warrants issued and debt principal exchanged upon modification of convertible debt 731,856
Shares issued upon conversion of debt and interest 1,571,553
Cashless warrant exercise 513
Relative fair value of warrants issued with 2023 Notes, net of allocable issuance costs [2] [2] 1,506,319
Change in value of modified warrants $ 63,502
[1] Gross proceeds of $480,671, less offering costs of $39,261
[2] Represents $1,609,935 relative fair value of warrants, less $103,616 in allocable issuance costs