v3.24.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Earnings (Loss) $ 35,058 $ (778,441)
Adjustments to Reconcile Net Earnings (Loss) to Net Cash Provided by Operating Activities:    
Deferred Income Taxes (Credit) (728,000)
Depreciation and Amortization 1,506,242 725,398
Debt Forgiveness (162,358)
Intangible Asset Impairment, Net (178,134) (149,326)
Stock-Based Compensation 199,913 331,417
Unrealized Gain on Investments (269,587) 179,120
Adjustment to Reconcile Operating Lease Expense to Cash Paid (10,547)
Changes in Operating Assets and Liabilities:    
Accounts Receivable, Net (6,022,938) (5,459,858)
Inventory 228,206 (1,636,772)
Prepaid Taxes 70,659
Prepaid Expenses (565,807) (87,473)
Deposits (806,958) (287,084)
Accounts Payable and Accrued Expenses 264,541 (931,839)
Accrued Payroll and Related 1,954,649 (228,326)
Unearned Revenue 4,538,331 (113,019)
Rewards Program Liability (5,125,000) 5,956,122
Sales Tax Payable (21,359) 258,479
Net cash provided by operating activities (4,365,089) (2,949,602)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Asset Acquisition, Net of Cash Acquired (660,340) (737,368)
Additions to Property and Equipment (999,362) (626,345)
Purchase of Investments (414,857) (9,965,823)
Net cash used in investing activities (2,074,559) (11,329,536)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Contingent Earn-Out Liabilities (775,304) (668,731)
Stock Repurchase (50,001) (3,332,405)
Proceeds from Warrants Exercised 1,307,362
Net cash provided by financing activities (825,305) (2,693,774)
NET INCREASE (DECREASE) IN CASH (7,264,953) (16,972,912)
CASH - BEGINNING 15,253,756 32,226,668
CASH - ENDING 7,988,803 15,253,756
Cash Paid During The Period For:    
Interest
Income Taxes 29,043 85,163
Schedule of Noncash Investing and Financing Transactions:    
Cost of Property and Equipment 640,789
Equipment Acquired in Asset Acquisition (14,444)
Cash Used for Purchase of Property and Equipment 626,345
Non-Cash G.A.P. Promotions Asset Acquisition 1,735,000
Non-Cash Trend Brand Solutions Asset Acquisition 1,470,344
Non-Cash Premier Asset Acquisition 932,600
Non-Cash T R Miller Asset Acquisition 4,551,095
Reduction in Contingent Earnout Liabilities 654,069 140,746
Reduction in Intangible Asset Associated With Contingent Earnout Liabilities (654,069) (140,746)
Total Noncash Investing and Financing Transactions
Lease Liabilities Arising from Obtaining Right-Of-Use Assets $ 1,034,216

Source