v3.25.1
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
CONSOLIDATED STATEMENTS OF OPERATIONS    
Revenue $ 10,746,466 $ 8,151,587
Cost of sales 2,496,486 2,029,145
Gross profit 8,249,980 6,122,442
Expenses    
Selling, general and administrative 20,754,205 15,124,081
Depreciation and amortization 3,002,585 1,274,963
Total operating expenses 23,756,790 16,399,044
Loss from operations (15,506,810) (10,276,602)
Other expense    
Interest expense (1,428,459) (1,109,388)
Finance charges (1,835,077) (1,287,916)
Change in fair value of embedded derivative instruments (2,562,027) 0
Change in fair value of warrants 1,616,972 0
Change in fair value of forward purchase agreement (5,350,129) (2,312,116)
Gain on sale of assets 980,197 0
Impairment of intangible asset (6,631,862) (105,676)
Other expense (439,622) (459,965)
Total other expense (15,650,007) (5,275,061)
Net Income (Loss) Attributable to Parent (31,156,817) (15,551,663)
Dividends to Common Stock shareholders 0 0
Preferred dividends (2,044,866) (368,699)
Net loss attributable to common stockholders $ (33,201,683) $ (15,920,362)
Net loss per share, basic and diluted $ (45.78) $ (43.32)
Weighted average number of shares, basic and diluted 725,183 367,478

Source