Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.23.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (2,891,557) $ (8,219,220)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 539,235 329,272
Change in provision for doubtful accounts 12,000 0
Amortization of intangible assets 653,254 18,750
Amortization of right-of-use assets - operating leases 187,863 58,284
Amortization of right-of-use assets - finance leases 8,336 0
Gain on remeasurement of fair value of equity interest in affiliate prior to acquisition (6,138,051) 0
Equity in net loss of affiliate 1,439,637 3,454,436
Stock-based compensation 4,560,013 1,343,566
Fair value of option granted 0 620,199
Change in operating assets and liabilities:    
Accounts receivable (3,897,500) (339,258)
Inventory (2,069,241) (118,594)
Unbilled revenue (26,976) (19,937)
Prepaid expense (342,831) 37,170
Notes receivable (251,485) 0
Other assets 0 48,539
VAT receivable 63,347 136,299
Accounts payable and accrued expenses 4,120,297 23,700
Operating lease liabilities (179,122) (61,213)
Income taxes payable 84,066 (41,313)
Contract liabilities (7,192) (1,756)
Liabilities from discontinued operations (112,397) 0
Net cash used in operating activities (4,248,304) (2,731,076)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property and equipment (457,914) (471,118)
Cash acquired in acquisition of subsidiary 7,352,183 0
Capital contributions to equity method investee (1,506,000) (7,000,000)
Net cash provided by (used in) investing activities 5,388,269 (7,471,118)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Repayments of note payable, related party, net (3,467) (19,616)
Issuance of common stock for PIPE transaction 6,000,000 5,605,038
Proceeds from exercise of warrants 689,750 0
Payments on finance lease liabilities (7,962) 0
Repayments of notes payable (347,830) (51,104)
Net cash provided by financing activities 6,330,491 5,534,318
Effect of exchange rate on cash (15,984) (130,494)
Net increase (decrease) in cash 7,454,472 (4,798,370)
Cash beginning of period 18,891,232 17,267,978
Cash end of period 26,345,704 12,469,608
SUPPLEMENTAL CASH FLOW INFORMATION    
Interest 353,566 10,137
Income tax 0 38,555
Supplemental schedule of non-cash investing and financing activities:    
Recognition of operating lease liability $ 0 $ 904,744