Quarterly report pursuant to Section 13 or 15(d)

Statements of Cash Flows (Unaudited)

v3.21.2
Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Earnings $ 264,894 $ 1,547,359
Deferred Income Taxes 159,838
Depreciation and Amortization 333,495 135,354
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:    
Accounts Receivable (1,586,786) 1,976,005
Deferred IPO Costs (459,638)
Due From Affiliate 138,561
Due From Wildman (108,476)
Inventory (1,412,425) (436,243)
Prepaid Expenses (89,735) 309,416
Security Deposit (30,479) (528,613)
Increase (Decrease) In:    
Accounts Payable and Accrued Expenses 2,536,006 (1,764,456)
Accrued Payroll and Related (107,461) 337,093
Corporate Income Taxes Payable (231,980) 295,135
Unearned Revenue 56,615 (344,093)
Rewards Program Liability (129,392) (2,003,500)
Sales Tax Payable 23,004 22,230
Net cash provided by operating activities (1,892,107) (315,752)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Additions to Property and Equipment (314,448) (99,728)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Note Payable - Line of Credit 4,225,000 3,030,000
Long-Term Debt 919,962
Note Payable - Line of Credit (2,375,000) (5,180,000)
Increase in Due To/From Stockholder 506,748 (38,207)
Net cash provided by financing activities 2,356,748 (1,268,245)
NET INCREASE (DECREASE) IN CASH 150,193 (1,683,725)
CASH - BEGINNING 647,235 2,438,260
CASH - ENDING 797,428 754,535
Cash Paid During The Period For:    
Interest 66,066 41,619
Income Taxes 360,906 127,101
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