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 $ (10,352,240) $ (6,235,550)
Net loss from discontinued operations, net of tax (7,074,184)  
Net loss from continuing operations (3,278,056) (6,235,550)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:    
Depreciation and amortization 3,232,621 1,429,295
Share based compensation 309,205 100,000
Impairment loss 250,000  
Fair value remeasurement of earnout consideration (4,684,000)  
Fair value remeasurement of contingent value rights (2,125,949)  
Gain on sale of assets (1,229,883)  
Interest and accretion expense 976,606 1,373,261
Changes in assets and liabilities:    
Trade and related party accounts receivables, net (899,804)  
Inventories, net 392,658  
Prepaid income taxes 5,024  
Other assets (61,973)  
Accounts payable (706,350) 2,214,149
Accrued compensation and benefits (637,894) 307,828
Customer deposits 2,148,599  
Other accrued liabilities (245,065)  
Accrued interest (1,098,207)  
Net cash used in operating activities - continuing operations (7,652,468) (811,017)
Net cash provided by operating activities - discontinued operations 75,269  
Net cash used in operating activities (7,577,199) (811,017)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Capital expenditures (116,909)  
Acquisition of business, net of cash acquired (10,991,128)  
Proceeds from the sale of fixed assets 6,297,865 479,983
Proceeds from the sale of investments 228,255  
Proceeds from earnout consideration payments 1,500,000  
Net cash (used in) provided by investing activities - continuing operations (3,081,917) 479,983
Net cash used in investing activities - discontinued operations (15,489)  
Net cash (used in) provided by investing activities (3,097,406) 479,983
CASH FLOWS FROM FINANCING ACTIVITIES:    
Borrowings against working capital note payable 150,000 350,000
Payments against loan payable principal (4,792,885)  
Payments related to equity issuance costs (2,699,370)  
Proceeds from the issuance of preferred stock & warrants to PIPE investors 32,000,000  
Payment for contingent value rights distributions (8,745,628)  
Net cash provided by financing activities 15,912,117 350,000
NET INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH 5,237,512 18,966
CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF YEAR 18,966  
CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF YEAR 5,256,478 18,966
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:    
Income taxes paid 11,297  
Interest paid 1,071,906 $ 8,222
Issuance of common stock for conversion of related party payables 2,350,000  
Issuance of common stock for conversion of working capital note payable 500,000  
Issuance of common stock for the acquisition of HEC and E-Gear 12,781,234  
Issuance of common stock for the acquisition of SUNation 4,070,000  
Effect of reverse capitalization 1,594,779  
Contingent consideration related to merger transaction (4,684,000)  
Deemed dividend on Convertible Preferred Stock and PIPE Warrants 16,863,892  
Operating right of use assets obtained in exchange for lease obligations $ 4,289,358