v3.24.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
OPERATING ACTIVITIES    
Net Loss $ (7,228,914) $ (8,528,529)
Net loss from discontinued operations 4,207,458 5,106,164
Adjustments to reconcile net loss to net cash used in operating activities:    
Loss on Settlement of Debt - related party 37,410 10,857
Bad debt expense 14,849
Stock-based compensation 636,612  
Loss on disposal of fixed assets
Intangible Asset Impairment
Depreciation and amortization expense 48,341 162,209
Amortization of Debt Discount 372,847 89,349
Increase (decrease) in cash resulting from changes in:    
Accounts receivable (101,693) 683,060
Other current assets 9,634
Other assets (13,250)
Accounts payable 471,102 104,093
Prepaid Expenses (131,933) (46,231)
Accrued interest 1,009,822 621,806
Accrued and deferred personnel compensation 15,939 (457,687)
Other liabilities - current 219,691 (34,036)
Lease Operating Assets (35,161) (30,155)
Deferred revenue and customer deposits (134,788) (684,175)
Net Cash Used in Operating Activities of continuing operations (598,418) (3,006,891)
Net Cash Used in Operating Activities of discontinuing operations (4,806,610) (2,638,089)
Net cash used in operating activities (5,405,028) (5,644,980)
INVESTING ACTIVITIES    
Cash paid for patent activities (8,768) (6,300)
Purchases of equipment (4,559) (18,252)
Net cash used in investing activities (13,327) (24,552)
FINANCING ACTIVITIES    
Payments on notes payable (7,035) (20,004)
Proceeds from Related Party Debt 5,325,000 400,000
Proceeds from conversion of common stock warrants 5,195,487
Net cash provided by (used in) financing activities 5,317,965 5,575,483
Effect of foreign currency translation on cash flow 216,445 125,243
Net Change in cash 116,055 31,194
Cash at beginning of period 416,395 426,740
Cash at end of period 532,450 457,934
Supplemental disclosures    
Interest paid 11,571 9,110
Non-cash investing and financing activities:    
Fair Value of Options issued with related party debt 1,389,673 28,463
Shares Issued for settlement of debt 411,823
Shares issued for settlement of debt - related party 701,554 223,937
Par Value of RSU’s issued - termination of director’s service $ 545

Source