v3.25.0.1
STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Loss $ (6,066,633) $ (13,741,062)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock-based compensation expense and warrant expense 2,623,920 2,768,870
Depreciation and amortization 888,473 870,390
Loss on disposal of fixed assets 16,160 59,807
Deferred income taxes, net of allowance for non-realization of deferred tax asset 3,967,480
Non-cash leasing charges 243,394 (21,988)
Changes in operating assets and liabilities:    
Increase in accounts receivable (1,675,540) (486,327)
Decrease in inventory 677,632 2,923,566
Decrease in other receivables 943,507
Decrease in prepaid expenses and other assets 220,133 242,599
Increase in accounts payable 674,776 (1,416,606)
Increase in accrued payroll and related taxes 348,460 (79,458)
Decrease in other liabilities (483,250) 255,183
Increase in accrued expenses 2,212,757 (1,178,514)
NET CASH USED IN OPERATING ACTIVITIES (319,718) (4,892,553)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchases of property and equipment (1,297,427) (782,949)
Proceeds on disposals of property and equipment 8,500
Purchases of intangible assets (44,115) (31,648)
NET CASH USED IN INVESTING ACTIVITIES (1,333,042) (814,597)
CASH FLOWS FROM FINANCING ACTIVITIES    
Borrowings from insurance finance indebtedness 487,516 565,172
Payments on insurance finance indebtedness (530,707) (684,123)
Payments for taxes related to net share settlement of equity awards (97,379)
Payments on finance lease liability (107,963) (99,916)
NET CASH USED IN FINANCING ACTIVITIES (248,533) (218,867)
NET DECREASE IN CASH AND CASH EQUIVALENTS (1,901,293) (5,926,017)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 11,482,240 17,408,257
CASH AND CASH EQUIVALENTS, END OF YEAR 9,580,947 11,482,240
Cash paid during the years for:    
Interest 71,934 50,832
Income taxes $ 3,160

Source