Annual report pursuant to Section 13 and 15(d)

Consolidated Statements of Cash Flows

v3.23.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (9,160,589) $ (8,107,662)
Adjustments to reconcile net loss to net cash (used in) operating activities:    
Depreciation expense 465,059 292,102
Amortization of intangible asset 25,000 25,000
Amortization of right of use asset 105,642 32,963
Write-off of website development cost 43,064
Amortization of debt discount, net 1,425,365
Share of loss from equity method investment 1,739,475
Stock-based compensation in connection with restricted stock awards 2,150,663 2,481,071
Stock-based compensation in connection with options granted 822,571 1,277,353
Gain on debt extinguishment (20,832)
Changes in operating assets and liabilities:    
Accounts receivable (33,950) (172,805)
Inventory (266,916) (658,274)
Unbilled revenue (41,280) (24,866)
Prepaid expense 52,178 (145,151)
VAT receivable 58,648 (491,417)
Other current assets 48,539 (20,627)
Operating lease liabilities (101,471) (32,936)
Accounts payable and accrued expenses 454,752 10,741
Provision for income taxes 37,463 37,824
Contract liabilities (350) 61
Net cash used in operating activities (3,601,502) (4,092,090)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property and equipment (715,591) (229,307)
Purchase of equity method investment (7,000,000)
Purchase of Netherlands subsidiary (1)
Net cash used in investing activities (7,715,592) (229,307)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from (repayments to) related party, net (6,841) (66,752)
Proceeds from (repayments to) note payable Coronavirus loans (60,490) (28,195)
Proceeds from exercise of options 5,000
Proceeds from common stock offering 12,661,984
Proceeds from common over-allotment 1,983,269
Proceeds from warrants over-allotment 4,320
Proceeds from exercise of warrant 4,629,539
Gross proceeds from common stock offering January 2022 5,825,038 1,400,000
Gross proceeds from common stock offering December 2022 8,006,900
(Payment) of stock issuance costs (754,331)  
Proceeds from (repayments to) convertible notes payable 350,000
(Repayments to) proceeds from line of credit (121,848)
Net cash provided by financing activities 13,010,276 20,817,317
Effect of exchange rate on cash (69,928) 43,296
Net increase in cash 1,623,254 16,539,216
Cash beginning of year 17,267,978 728,762
Cash end of year 18,891,232 17,267,978
Cash paid during the year for    
Interest 10,842 143,234
Income tax 10,069 38,615
Beneficial conversion feature on convertible debt 340,420
Issuance of common stock from convertible debt $ 1,644,267