Investor Relations

Cash Flow

Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2026
Jun. 30, 2025
Condensed Consolidated Statements of Cash Flows (Unaudited)  
Cash flows from operating activities:  
[Net Income (Loss), Including Portion Attributable to Noncontrolling Interest]$ (3,468,581)$ 1,182,837
Adjustments to reconcile net loss to cash provided by (used) in operating activities:  
Change in fair value of investment$ 254,480 
Change in fair value of derivative liability $ 266,891
Stock-based compensation$ 14,806$ 5,761
Depreciation and amortization $ 213,810
Amortization of right-of-use assets $ 410,832
Equity in earnings of unconsolidated entity $ 132,137
[Amortization of Debt Issuance Costs and Discounts]$ 1,595,577$ 1,595,577
Gain on partial disposal of interest in subsidiary $ 6,169,824
[Foreign currency translation adjustment] $ (84,734)
Changes in operating assets and liabilities:  
[Increase (Decrease) in Accounts Receivable] $ (847,502)
[Increase (Decrease) in Inventories]$ (37,980)$ (1,594,832)
[Increase (Decrease) in Prepaid Expense and Other Assets]$ 149,515$ 136,494
[Increase (Decrease) in Accrued Liabilities and Other Operating Liabilities]$ 682,795$ (1,443,462)
[Increase (Decrease) in Interest Payable, Net]$ 814,011$ 782,120
Customer deposits $ (167,027)
Operating lease liabilities $ (391,476)
[Cash Provided by (Used in) Operating Activity, Including Discontinued Operation]$ (727,407)$ (1,989,306)
Cash flows from investing activities:  
[Payments to Acquire Property, Plant, and Equipment] $ 16,136
Payment received on note receivable from related party$ 342,974$ 42,162
[Deconsolidation of Simson-Maxwell cash balance] $ 4,730
[Cash Provided by (Used in) Investing Activity, Including Discontinued Operation]$ 342,974$ 21,296
Cash flows from financing activities:  
Issuance (repayment) of long-term debt, net$ 598,536$ 1,898,590
Advances from (repayment of) bank credit facility $ (154,676)
Advance from (repayment to) related party$ (100,000)$ 200,000
Proceeds from exercise of warrants$ 100 
[Repayments of Related Party Debt] $ 16,170
[Cash Provided by (Used in) Financing Activity, Including Discontinued Operation]$ 498,636$ 1,927,744
[Cash, Cash Equivalent, Restricted Cash, and Restricted Cash Equivalent, Period Increase (Decrease), Excluding Exchange Rate Effect, Including Discontinued Operation]$ 114,203$ (40,266)
Cash and cash equivalents  
Cash and cash equivalents  
Supplemental Cash Flow Information:  
Cash paid for:  
Interest$ 9,295$ 181,630
Income taxes  
Supplemental Disclosure of Non-Cash Investing and Financing Activities:  
Email Alerts
Contacts
RSS News Feed
crossmenuchevron-downchevron-left