Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.25.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Cash Flows from Operating Activities    
Net loss $ (8,497,349) $ (9,975,850)
Stock-based compensation:    
401(k) stock 10,792 5,908
Common stock 150,000
Stock options and warrants 53,729 95,578
Restricted stock units 306,708 305,045
Non-cash lease expense 236,320 171,933
Loss on lease termination 566,278
Gains from foreign currency remeasurement, net (65,814) (347,201)
Depreciation and amortization 362,304 337,433
Amortization of debt discount 341,941 2,104,384
Provision for credit losses, net of recoveries 488,463 112,289
Provision for unrealizable prepaid taxes 32,124
Provision for obsolete inventory 187,908 123,225
Change in fair value of derivative liability 231,488 2,236,844
Loss on extinguishment of debt 416,081
Loss on sale of land 44,406
Decrease (increase) in assets:    
Accounts receivable and mortgages receivable (295,197) (176,542)
Employee advances (8,082)
Inventory (196,204) (611,752)
Inventory deposits 161,531 1,336
Real estate lots held for sale 54,716
Prepaid expenses and other current assets (561,580) 103,075
Increase (decrease) in liabilities:    
Accounts payable and accrued expenses 105,752 (9,778)
Operating lease liabilities (182,650) (149,994)
Deferred revenue (86,709) 150,859
Other liabilities (163,873) (19,154)
Total Adjustments 1,632,433 4,991,487
Net Cash Used in Operating Activities (6,864,916) (4,984,363)
Cash Flows from Investing Activities    
Purchase of property and equipment (111,230) (580,120)
Proceeds from sale of land 187,860
Purchase of intangible asset (50,000)
Security deposit on lease (20,000)
Net Cash Used in Investing Activities 56,630 (630,120)
Cash Flows from Financing Activities    
Proceeds from the issuance of convertible debt 2,299,700 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 (321,802)
Costs in connection with the conversion of convertible debt to preferred stock (5,161)
Repayments of convertible debt obligations (862,541)
Redemption premiums paid on convertible debt obligations (156,161)
Proceeds from preferred stock issued for cash, net of issuance costs   [1] 408,400
Proceeds from common stock issued for cash 1,832,934 996,000
Proceeds from issuance of shares under the New ELOC, net of offering costs [2] 775,639
Proceeds from loans payable 100,000 185,000
Proceeds from loans payable, related parties 1,020,000
Repayments of loans payable (87,929) (87,217)
Proceeds from equity deposits
Repayment of finance lease (632)
Refund of lot sale obligation (73,450)
Net Cash Provided by Financing Activities 6,493,862 5,528,918
Effect of Exchange Rate Changes on Cash 99,846 (13,512)
Net Decrease in Cash (214,578) (99,077)
Cash - Beginning of Period 427,961 300,185
Cash - End of Period 213,383 201,108
Supplemental Disclosures of Cash Flow Information:    
Interest paid 597,420 1,011,650
Income taxes paid
Non-Cash Investing and Financing Activity    
Preferred shares issued upon conversion of debt and accrued interest 3,327,668
Accretion of preferred stock to redemption value 36,854
Common shares issued upon conversion of debt and accrued interest 2,821,820
Common shares issued in connection with anti-dilution protection 181
Warrants issued and debt principal exchanged upon modification of convertible debt 63,502
Accrued interest exchanged for notes payable 24,541
Relative fair value of warrants issued with 2023 Notes, net of allocable issuance costs [3] 1,506,319
Finance lease liability for equipment 75,734
Equity issued to satisfy accrued stock-based compensation obligation 14,768 32,617
Cashless warrant exercise 51
Debt discount for warrant modification $ 392,273
[1] Gross proceeds of $413,560, less offering costs of $5,160.
[2] Gross proceeds of $850,611, less offering costs of $74,972.
[3] Represents $1,609,935 relative fair value of warrants, less $103,616 in allocable issuance costs.