v3.25.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash Flows From Operating Activities    
Net loss $ (14,009,906) $ (9,782,196)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock based compensation 1,177,140 1,902,749
Depreciation and amortization 1,745,217 1,353,383
Impairment of property & equipment 1,674,000
Gain of sale of R&D equipment (50,097)
Loss on disposal of property & equipment 172,684
Change of right-of-use asset 464,304 474,630
Net change in fair value of marketable securities (87,781)
Change in inventory reserve (285,584) 419,616
Changes in operating assets and liabilities:    
Accounts receivable 80,160 (65,993)
Inventories 2,703,682 (1,296,045)
Prepaid expenses and other current assets 267,081 419,195
Accounts payable (183,947) 333,346
Accrued liabilities (281,259) (165,257)
Operating lease liabilities (482,897) (479,315)
Contract liabilities 35,805 38,895
Net cash used in operating activities (6,973,617) (6,934,773)
Cash Flows From Investing Activities    
Security deposit 11,137 (18,900)
Realized gain on sale of marketable securities, available for sale (40,414) (103,941)
Net sales (purchases) of investment in marketable securities 4,503,356 (1,343,702)
Proceeds from sale of property and equipment 6,000
Purchase of property and equipment (6,341,711) (5,162,478)
Net cash used in investing activities (1,861,632) (6,629,021)
Cash Flows From Financing Activities    
Proceeds from Forza Issuance of common stock 6,996,015
Deferred offering costs (66,463)
Forza stock repurchase (21,379)
Finance lease payments (213,744) (90,153)
Net (used in) cash provided by financing activities (213,744) 6,818,020
Net change in cash, cash equivalents and restricted cash (9,048,993) (6,745,774)
Cash at beginning of the year 16,755,233 23,501,007
Cash, cash equivalents and restricted cash at end of the year 7,706,240 16,755,233
Supplemental Cash Flow Information    
Cash paid for income taxes
Cash paid for interest 435,161 235,519
Reconciliation to the Consolidated Balance Sheet    
Cash and cash equivalents 7,491,123 16,497,703
Restricted cash 215,117 257,530
Total cash, cash equivalents and restricted cash $ 7,706,240 $ 16,755,233

Source