Quarterly report pursuant to Section 13 or 15(d)

Statements of Cash Flows (Unaudited)

v3.22.1
Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Earnings $ (545,814) $ (290,085)
Noncash Items Included in Net Earnings:    
Deferred Income Taxes (Credit) (174,400) (76,526)
Depreciation and Amortization 144,253 84,448
Intangible Asset - Customer List Impairment 64
Reduction in Wildman Earn-Out Payment (215,360)
Stock-Based Compensation 118,692
(Increase) Decrease In:    
Accounts Receivable (861,952) 1,662,666
Due From Wildman (279,283)
Inventory (916,666) (288,608)
Prepaid Expenses 126,100 (111,135)
Deposits (538,244) 214,495
Increase (Decrease) In:    
Accounts Payable and Accrued Expenses (980,731) (516,555)
Accrued Payroll and Related (125,895) 57,538
Unearned Revenue 1,064,773 (272,155)
Rewards Program Liability 10,000,000 (129,392)
Sales Tax Payable 3,924 (16,738)
Net cash provided by operating activities 7,098,744 38,670
CASH FLOWS FROM INVESTING ACTIVITIES:    
Additions to Intangible Assets - Customer Lists (540,290)  
Additions to Property and Equipment (87,624) (123,084)
Net cash provided by in investing activities (627,914) (123,084)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Note Payable - Line of Credit   1,400,000
Debt Reduction:    
Note Payable - Line of Credit   (1,400,000)
Change in Due To/From Stockholder   (48,717)
Proceeds from Warrants Exercised 1,307,362  
Net cash provided by financing activities 1,307,362 (48,717)
NET INCREASE (DECREASE) IN CASH 7,778,192 (133,131)
CASH - BEGINNING 32,226,668 647,235
CASH - ENDING 40,004,860 514,104
Cash Paid During The Period For:    
Interest 3,731 12,862
Income Taxes 76,073  
Schedule of Noncash Investing and Financing Transactions:    
Cost of Intangible Asset - Customer List 2,275,290  
G.A.P. Contingent Earn-Out (1,635,000)  
Restricted Stock (100,000)  
Cash Used for Purchase of Intangible Asset - Customer List 540,290
Cost of Inventory 91,096  
Working Capital 941,919  
Additional Acquisition Costs in AP (62,433)  
Cash Used for Purchase Inventory and Working Capital $ 970,582