Annual report pursuant to Section 13 and 15(d)

Statements of Cash Flows

v3.23.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Earnings (Loss) $ (778,441) $ 235,240
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by Operating Activities:    
Deferred Income Taxes (Credit) (728,000) (113,000)
Depreciation and Amortization 725,398 446,713
Gain on Extinguishment of Debt (770,062)
Intangible Asset Impairment 155,947 63,204
Reduction in Contingent Earn-Out Liability 230,328 (69,585)
Stock-Based Compensation 331,417 153,205
Unrealized Loss on Short-Term Investments 179,120
Changes in operating assets and liabilities:    
Accounts Receivable (5,459,858) (3,303,188)
Inventory (1,636,772) (2,731,743)
Prepaid Taxes (87,459)
Prepaid Expenses (87,473) (500,886)
Deposits (287,084) 25,516
Accounts Payable and Accrued Expenses (931,839) 1,715,563
Accrued Payroll and Related (228,326) (185,056)
Corporate Income Taxes Payable (231,980)
Unearned Revenue (113,019) 157,381
Rewards Program Liability 5,956,122 (129,392)
Sales Tax Payable 258,479 33,814
Net cash provided by operating activities (2,414,001) (5,291,715)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Additions to Intangible Assets - Customer Lists (1,054,776)
Additions to Property and Equipment (626,345) (388,948)
Purchase of Short-Term Investments (9,965,823)
Net cash provided by in investing activities (11,646,944) (388,948)
New Borrowings:    
Note Payable - Line of Credit 5,725,000
Debt Reduction:    
Note Payable - Line of Credit (7,375,000)
Long-Term Debt (149,900)
Contingent Earn-Out Liabilities (668,731) (542,172)
Change in Due To/From Stockholder 6,748
Proceeds from IPO Stock Issuance, Net 17,945,151
Proceeds from PIPE Stock Issuance, Net 19,779,051
Net Working Deficit Received in Asset Acquisition (218,193)
Repurchase of Stock - Common (3,332,405)
Proceeds from Warrants Exercised 1,307,362 1,871,218
Net cash provided by financing activities (2,911,967) 37,260,096
NET INCREASE (DECREASE) IN CASH (16,972,912) 31,579,433
CASH - BEGINNING 32,226,668 647,235
CASH - ENDING 15,253,756 32,226,668
Cash Paid During The Period For:    
Interest 136,661
Income Taxes 85,163 360,906
Schedule of Noncash Investing and Financing Transactions:    
Cost of Property and Equipment 640,789
Equipment Acquired in Asset Acquisition (14,444)
Cash Used for Purchase of Property and Equipment 626,345
Non-Cash G.A.P. Promotions LLC Asset Acquisition 1,735,000
Non-Cash Trend Inc. Asset Acquisition 1,470,344
Non-Cash Premier Asset Acquisition 932,600
Total Noncash Investing and Financing Transactions $ 4,137,944