Post-effective amendment to a registration statement that is not immediately effective upon filing

Statements of Cash Flows (Unaudited)

v3.22.1
Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Dec. 31, 2021
Dec. 31, 2020
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net Earnings $ (545,814) $ (290,085) $ 235,240 $ 1,028,280
Noncash Items Included in Net Earnings:        
Deferred Income Taxes (Credit) (174,400) (76,526) (113,000)  
Depreciation and Amortization 144,253 84,448 446,713 222,087
Gain on Extinguishment of Debt     (770,062)  
Intangible Asset - Customer List Impairment 64 63,204  
Reduction in Wildman Earn-Out Payment (215,360) (611,757)  
Stock-Based Compensation 118,692   153,205  
(Increase) Decrease In:        
Accounts Receivable (861,952) 1,662,666 (3,303,188) (563,047)
Due From Wildman (279,283)   138,561
Inventory (916,666) (288,608) (2,731,743) (390,879)
Prepaid Corporate Taxes     (87,459)  
Prepaid Expenses 126,100 (111,135) (500,886) 260,798
Deposits (538,244) 214,495 25,516 (323,202)
Increase (Decrease) In:        
Accounts Payable and Accrued Expenses (980,731) (516,555) 1,715,563 (934,281)
Accrued Payroll and Related (125,895) 57,538 (185,056) 145,794
Corporate Income Taxes Payable     (231,980) 75,164
Unearned Revenue 1,064,773 (272,155) 157,381 201,276
Rewards Program Liability 10,000,000 (129,392) (129,392) (1,895,849)
Sales Tax Payable 3,924 (16,738) 33,814 44,831
Net cash provided by operating activities 7,098,744 38,670 (5,833,887) (1,990,467)
CASH FLOWS FROM INVESTING ACTIVITIES:        
Additions to Intangible Assets - Customer Lists (540,290)      
Additions to Property and Equipment (87,624) (123,084) (388,948) (176,465)
Net cash provided by in investing activities (627,914) (123,084)    
New Borrowings:        
Note Payable - Line of Credit   1,400,000 5,725,000 4,680,000
Long-Term Debt       919,962
Debt Reduction:        
Note Payable - Line of Credit   (1,400,000) (7,375,000) (5,180,000)
Long-Term Debt     (149,900)  
Change in Due To/From Stockholder   (48,717) 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 1,307,362   1,871,218  
Net cash provided by financing activities 1,307,362 (48,717) 37,802,268 375,907
NET INCREASE (DECREASE) IN CASH 7,778,192 (133,131) 31,579,433 (1,791,025)
CASH - BEGINNING 32,226,668 647,235 647,235 2,438,260
CASH - ENDING 40,004,860 514,104 32,226,668 647,235
Cash Paid During The Period For:        
Interest 3,731 12,862 136,661 49,457
Income Taxes 76,073   $ 360,906 347,072
Schedule of Noncash Investing and Financing Transactions:        
Cost of Intangible Asset - Customer List 2,275,290     2,253,690
G.A.P. Contingent Earn-Out (1,635,000)     (2,253,690)
Restricted Stock (100,000)      
Cash Used for Purchase of Intangible Asset - Customer List 540,290    
Cost of Inventory 91,096     649,433
Note Payable - Wildman       (162,358)
Working Capital 941,919      
Additional Acquisition Costs in AP (62,433)      
Cash Used for Purchase Inventory and Working Capital $ 970,582     $ 487,075