Annual report pursuant to Section 13 and 15(d)

Statements of Cash Flows

v3.22.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Earnings $ 235,240 $ 1,028,280
Noncash Items Included in Net Earnings:    
Deferred Income Taxes (Credit) (113,000)
Depreciation and Amortization 446,713 222,087
Gain on Extinguishment of Debt (770,062)
Intangible Asset - Customer List Impairment 63,204
Reduction in Wildman Earn-Out Payment (611,757)
Stock-Based Compensation 153,205  
(Increase) Decrease In:    
Accounts Receivable (3,303,188) (563,047)
Due From Affiliate 138,561
Inventory (2,731,743) (390,879)
Prepaid Corporate Taxes (87,459)
Prepaid Expenses (500,886) 260,798
Security Deposit 25,516 (323,202)
Increase (Decrease) In:    
Accounts Payable and Accrued Expenses 1,715,563 (934,281)
Accrued Payroll and Related (185,056) 145,794
Corporate Income Taxes Payable (231,980) 75,164
Unearned Revenue 157,381 201,276
Rewards Program Liability (129,392) (1,895,849)
Sales Tax Payable 33,814 44,831
Net cash provided by operating activities (5,833,887) (1,990,467)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Additions to Property and Equipment (388,948) (176,465)
New Borrowings:    
Note Payable - Line of Credit 5,725,000 4,680,000
Long-Term Debt 919,962
Debt Reduction:    
Note Payable - Line of Credit (7,375,000) (5,180,000)
Long-Term Debt (149,900)  
Change in Due To/From Stockholder 6,748 (44,055)
Proceeds from IPO Stock Issuance, Net 17,945,151  
Proceeds from PIPE Stock Issuance, Net 19,779,051  
Proceeds from Warrants Exercised 1,871,218  
Net cash provided by financing activities 37,802,268 375,907
NET INCREASE (DECREASE) IN CASH 31,579,433 (1,791,025)
CASH - BEGINNING 647,235 2,438,260
CASH - ENDING 32,226,668 647,235
Cash Paid During The Period For:    
Interest 136,661 49,457
Income Taxes 360,906 347,072
Schedule of Noncash Investing and Financing Transactions:    
Cost of Intangible Asset - Customer List 2,253,690
Wildman Contingent Earn-Out (2,253,690)
Cash Used for Purchase of Intangible Asset - Customer List
Cost of Wildman Inventory 649,433
Note Payable - Wildman (162,358)
Cash Used for Purchase Wildman Inventory $ 487,075