General form of registration statement for all companies including face-amount certificate companies

Statements of Cash Flows (Unaudited)

v3.21.4
Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Dec. 31, 2020
Dec. 31, 2019
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net Earnings $ 264,894 $ 1,547,418 $ 1,029,180 $ 389,863
Noncash Items Included in Net Earnings:        
Deferred Income Taxes 159,838 2,540
Depreciation and Amortization 333,495 135,354 222,087 174,381
Gain on Extinguishment of Debt (770,061)    
Intangible Asset - Customer List Impairment 63,204    
Reduction in Wildman Earn-Out Payment (402,730)    
(Increase) Decrease In:        
Note Receivable     40,500
Accounts Receivable (1,586,786) 1,976,005 (563,047) (1,624,540)
Deferred IPO Costs (459,638)    
Due From Affiliate 138,561 138,561 (138,561)
Due From Wildman (108,476)    
Inventory (1,412,425) (436,243) (390,879) (515,251)
Prepaid Expenses (89,735) 309,416 260,798 (317,398)
Security Deposit (30,479) (528,613) (323,202) (1,300)
Increase (Decrease) In:        
Accounts Payable and Accrued Expenses 2,536,006 (1,764,456) (934,281) 1,055,621
Accrued Payroll and Related (107,461) 337,093 145,794 196,696
Corporate Income Taxes Payable (231,980) 295,135 75,164 142,602
Unearned Revenue 56,615 (344,093) 201,276 (590,354)
Rewards Program Liability (129,392) (2,003,500) (1,895,849) 2,069,119
Sales Tax Payable 23,004 22,230 44,831 (11,263)
Net Cash Provided by Operating Activities (1,892,107) (315,752) (1,989,565) 872,655
CASH FLOWS FROM INVESTING ACTIVITIES:        
Additions to Property and Equipment (314,448) (99,787) (176,467) (117,880)
New Borrowings:        
Note Payable - Line of Credit 4,225,000 3,030,000 4,680,000 10,000,055
Long-Term Debt 919,962 919,962
Debt Reduction:        
Note Payable - Line of Credit (2,375,000) (5,180,000) (5,180,000) (10,350,000)
Long-Term Debt     (2,192)
Increase (Decrease) in Due To Stockholder     (44,955) 25,700
Increase in Due To/From Stockholder 506,748 (38,207)    
Net Cash Provided by Financing Activities 2,356,748 (1,268,245) 375,007 (326,437)
NET INCREASE (DECREASE) IN CASH 150,193 (1,683,725) (1,791,025) 428,338
CASH - BEGINNING 647,235 2,438,260 2,438,260 2,009,922
CASH - ENDING 797,428 754,535 647,235 2,438,260
Cash Paid During The Period For:        
Interest 66,066 41,619 49,457 109,117
Income Taxes 360,906 127,101 347,072 29,149
Schedule of Noncash Investing and Financing Transactions:        
Cost of Intangible Asset - Customer List 2,253,690 2,253,690
Wildman Contingent Earn-Out (2,253,690) (2,253,690)
Cash Used for Purchase of Intangible Asset - Customer List
Cost of Wildman Inventory 649,433 649,433
Note Payable - Wildman (162,358) (162,358)
Cash Used for Purchase Wildman Inventory $ 487,075 $ 487,075