v3.25.1
CONSOLIDATED BALANCE SHEETS - USD ($)
Dec. 31, 2024
Dec. 31, 2023
ASSETS    
Cash $ 202,177 $ 1,219,358
Accounts receivable, net 814,061 563,905
Prepaid expenses and other current assets 167,000 1,725,062
Total current assets 1,183,238 3,508,325
Property and equipment, net 173,611 202,421
Right of use lease asset - operating 871,167 1,122,412
Software development costs, net 1,679,615 903,412
Acquired technology, net 0 0
Customer relationships, net 164,015 2,980,412
Forward purchase agreement 134,429 5,484,556
Goodwill 1,484,966 1,484,966
Total long-term assets 4,507,803 12,178,179
TOTAL ASSETS 5,691,041 15,686,504
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)    
Accounts payable and accrued expenses 4,769,856 3,243,338
Operating lease liability, current portion 299,284 241,945
Warrant and embedded derivative liability 1,293,273 0
Notes payable, current portion 5,353,007 4,720,455
Related party notes payable 581,409 550,974
Deferred revenue 138,053 119,598
Total current liabilities 12,434,882 8,876,310
Warrant and embedded derivative liability, net current 432,978 0
Long-term debt, net of current maturities 1,823,474 1,420,137
Related party notes payable, net of current maturities 154,912 0
Operating lease liability, net of current portion 639,769 945,889
Total long-term liabilities 3,051,133 2,366,026
TOTAL LIABILITIES 15,486,015 11,242,336
Commitments and Contingencies (Note 11) 0 0
STOCKHOLDERS' EQUITY (DEFICIT)    
Convertible Preferred Stock par value $0.0001; 40,000,000 shares authorized; Issued and Outstanding: 821,929 as of December 31, 2024 and 3,755,209 as of December 31, 2023 82 376
Common Stock par value $0.0001; 250,000,000 shares authorized; Issued and Outstanding: 2,066,016 as of December 31, 2024 and 503,424 as of December 31, 2023 207 50
Additional paid-in-capital 138,445,178 119,482,500
Accumulated deficit (148,240,441) (115,038,758)
TOTAL STOCKHOLDERS' EQUITY (DEFICIT) (9,794,974) 4,444,168
TOTAL LIABILITIES AND STOCKHOLDERS' EQUIITY(DEFICIT) $ 5,691,041 $ 15,686,504

Source