v3.24.3
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Sep. 30, 2024
Dec. 31, 2023
ASSETS    
Cash $ 212,346 $ 1,219,358
Accounts receivable, net 798,329 563,905
Prepaid expenses and other current assets 441,200 1,725,062
Total current assets 1,451,875 3,508,325
Property and equipment, net 179,140 202,421
Right of use lease asset - operating 934,160 1,122,412
Software development costs, net 1,536,484 903,412
Acquired technology, net 6,079,918 0
Customer relationships, net 2,178,837 2,980,412
Forward purchase agreement 375,279 5,484,556
Goodwill 1,484,966 1,484,966
Total long-term assets 12,768,784 12,178,179
TOTAL ASSETS 14,220,659 15,686,504
LIABILITIES AND STOCKHOLDERS' EQUITY    
Accounts payable and accrued expenses 5,094,793 3,243,338
Operating lease liability, current portion 345,496 241,945
Notes payable, current portion 6,953,285 4,720,454
Related party notes payable, current portion 561,337 550,975
Deferred revenue 167,816 119,598
Total current liabilities 13,122,727 8,876,310
Long-term debt, net of current maturities 3,138,093 1,420,137
Long-term related party debt, net of current maturities 323,735  
Operating lease liability, net of current portion 656,739 945,889
Total long-term liabilities 4,118,567 2,366,026
TOTAL LIABILITIES 17,241,294 11,242,336
STOCKHOLDERS' EQUITY    
Preferred Stock par value $0.0001; 40,000,000 shares authorized; Issued and Outstanding: 4,480,845 as of September 30, 2024 and 3,755,209 as of December 31, 2023 448 376
Common Stock par value $0.0001; 250,000,000 shares authorized; Issued and Outstanding: 11,836,277 as of September 30, 2024 and 10,068,477 as of December 31, 2023 1,184 1,007
Additional paid-in-capital 135,191,201 119,481,543
Accumulated deficit (138,213,468) (115,038,758)
TOTAL STOCKHOLDERS' (DEFICIT) EQUITY (3,020,635) 4,444,168
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 14,220,659 $ 15,686,504

Source