v3.24.1.u1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
OPERATING ACTIVITIES    
Net loss $ (12,064,199) $ (10,061,122)
Adjustments to reconcile net loss to net cash used in operating activities:    
Bad debt expense 18,060 40,383
Loss on settlement of debt -Related Party 10,857 49,503
Stock-based compensation 3,454,252 1,457,570
Intangible Asset Impairment 552,476
Goodwill Impairment 411,183
Depreciation and amortization expense 178,746 440,326
Amortization of debt discount 136,448 122,258
Increase (decrease) in cash resulting from changes in:    
Accounts receivable 186,659 (543,263)
Other current assets 59,101 32,102
Operating lease assets/liabilities (40,392) (23,599)
Other assets (31)
Accounts payable (40,471) (411,297)
Accrued interest 878,932 609,814
Accrued Professional Fees 148,402
Accrued and deferred personnel compensation (297,100) (79,283)
Other liabilities - current 198,893 40,470
Deferred revenue and customer deposits (747,255) 525,557
Net cash used in operating activities (8,067,469) (6,688,551)
INVESTING ACTIVITIES    
Purchases of equipment (16,255) (17,182)
Cash paid for patents
Capitalized software development costs (13,087)
Net cash used in investing activities (16,255) (30,269)
FINANCING ACTIVITIES    
Payments on Notes Payable (54,995) (39,142)
Proceeds from Notes Payable 250,000
Proceeds from related party notes payable 2,700,000 1,895,000
Proceeds from conversion of common stock warrants 5,195,487 2,550,552
Processed from PIPE Funding 2,050,000
Net cash provided by financing activities 8,090,492 6,456,410
Effect of foreign currency translation on cash flow (17,113) (46,274)
Net change in cash (10,345) (308,684)
Cash at beginning of period 426,740 735,424
Cash at end of period 416,395 426,740
Supplemental disclosures:    
Interest 68,389
Non cash investing and financing activities:    
Debt Discount on Related Party Debt 493,024 262,658
Debt Discount on Notes Payable 35,507
Fixed Assets contribution by lessor 110,000
Refinancing of debt-related party 43,750
Initial ROU and asset lease liabiltiy 1,458,527
Shares Issued for settlement of debt - related party 442,660
Interest Issued as Stocks Payable 889,085
RSU’s issued upon termination $ 545

Source