Quarterly report [Sections 13 or 15(d)]

Condensed Consolidated Statements of Cash Flows

v3.25.3
Condensed Consolidated Statements of Cash Flows - USD ($)
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
CASH FLOWS FROM OPERATING ACTIVITIES:    
Consolidated net loss $ (4,252,710) $ (3,494,022)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Depreciation and amortization 621,530 419,744
Provision for (recovery of) credit losses (50,883) 29,817
Stock-based compensation 209,858 131,906
Unrealized loss on investment securities 74,995 0
(Gain) loss on disposition of assets 1,433 (8,070)
Non-cash interest expense 43,476 25,966
Changes in operating assets and liabilities    
Accounts receivable (143,013) 1,303,300
Inventory 75,921 658,194
Unbilled revenue 272,160 119,000
Prepaid assets and other current assets (238,270) (42,578)
Other assets 330,804 704,565
Increase (decrease) in:    
Accounts payable (725,386) 323,980
Accrued expenses and other current liabilities 96,898 133,599
Deferred revenue (2,984,276) 581,485
Other liabilities (668,956) (1,003,881)
Net cash used in operating activities (7,336,419) (116,995)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchases of property and equipment (353,296) (838,932)
Proceeds from disposition of assets 1,280 40,255
Distributions to non-controlling interest (42,956) (96,975)
Net cash used in investing activities (394,972) (895,652)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from follow on offering, net of transaction costs 18,105,100 0
Proceeds from related party notes payable 0 1,000,000
Related-party note repayment (1,076,956) 0
Finance lease principal payments (106,414) (56,385)
Proceeds from the exercise of stock options 658,403 0
Net cash provided by financing activities 17,580,133 943,615
Net increase (decrease) in cash and cash equivalents 9,848,742 (69,032)
Cash and cash equivalents, beginning of the period 5,405,233 1,351,270
Cash and cash equivalents, end of the period 15,253,975 1,282,238
Supplemental disclosure of cash flow information:    
Cash paid for interest 145,072 22,909
Cash paid for taxes 20,615 22,100
Non-cash investing activities    
Right-of-use assets acquired under operating leases 193,480 1,547,800
Right-of-use assets acquired under finance leases 1,013,564 275,501
Contingent consideration 0 272,901
Non-cash financing activities    
Related party note conversion to common stock $ 514,148 $ 0