Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.24.2.u1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Cash Flows from Operating Activities    
Net loss $ (5,363,695) $ (7,677,275)
Stock-based compensation:    
401(k) stock 6,816 5,908
Options 35,820 77,668
Restricted stock units 156,502 154,400
Non-cash lease expense 121,400 113,744
Gains from foreign currency remeasurement, net (33,585) (214,708)
Depreciation and amortization 232,875 213,487
Amortization of debt discount 318,819 1,079,034
Provision for credit losses, net of recoveries 226,743 57,104
Provision for unrealizable prepaid taxes 32,124
Provision for obsolete inventory 180,620 99,323
Change in fair value of derivative liability 155,627 2,141,117
Loss on sale of land 44,406 416,081
Decrease (increase) in assets:    
Accounts receivable and mortgages receivable (85,352) (126,017)
Employee advances (571)
Inventory (64,781) (57,274)
Inventory deposits 111,317 1,417
Real estate lots held for sale 54,716
Prepaid expenses and other current assets (229,732) (30,668)
Increase (decrease) in liabilities:    
Accounts payable and accrued expenses 380,100 (162,671)
Operating lease liabilities (115,767) (98,126)
Deferred revenue (95,488) (4,985)
Other liabilities (174,156) (20,131)
Total Adjustments 1,259,024 3,644,132
Net Cash Used in Operating Activities (4,104,671) (4,033,143)
Cash Flows from Investing Activities    
Purchase of property and equipment (111,229) (438,895)
Proceeds from sale of land 187,860
Purchase of intangible asset (50,000)
Net Cash Provided by (Used in) Investing Activities 76,631 (488,895)
Cash Flows from Financing Activities    
Proceeds from loan payable 185,000
Proceeds from loans payable, related party 300,000
Proceeds from equity deposits 380,000
Repayments of loans payable (87,469) (58,718)
Refund of lot sale obligation (73,450)
Proceeds from the issuance of convertible debt 669,303 5,000,000
Proceeds from the issuance of convertible debt, related party 1,000,000
Financing costs in connection with the issuance of convertible debt (321,803)
Repayments of convertible debt obligations (862,541)
Proceeds from common stock issued for cash 1,832,934 591,000
Redemption premiums paid on convertible debt obligations (156,160)
Proceeds from issuance of shares under the New ELOC, net of offering costs [1] 733,006
Net Cash Provided by Financing Activities 4,021,318 5,109,784
Effect of Exchange Rate Changes on Cash 47,810 (77,792)
Net Increase in Cash 41,088 509,954
Cash - Beginning of Period 427,961 300,185
Cash - End of Period 469,049 810,139
Supplemental Disclosures of Cash Flow Information:    
Interest paid 240,725 561,876
Income taxes paid
Non-Cash Investing and Financing Activity    
Finance lease liability for equipment 75,734
Equity issued to satisfy accrued stock-based compensation obligation 14,768 32,617
Shares issued in connection with anti-dilution protection 48
Shares issued upon conversion of debt and accrued interest 2,146,809
Equity deposits exchanged for notes payable 120,000
Equity deposits exchanged for convertible debt 260,000
Relative fair value of warrants issued with 2023 Notes, net of allocable issuance costs [2] 1,506,319
Warrants issued and debt principal exchanged upon modification of convertible debt 63,502
Cashless warrant exercise $ 513
[1] Gross proceeds of $797,623, less offering costs of $64,617
[2] Represents $1,609,935 relative fair value of warrants, less $103,616 in allocable issuance costs