Quarterly report pursuant to Section 13 or 15(d)

Statements of Cash Flows (Unaudited)

v3.23.2
Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Earnings (Loss) $ (1,532,868) $ (993,257)
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by Operating Activities:    
Deferred Income Taxes (Credit) (701,000) (273,700)
Depreciation and Amortization 654,038 309,482
Intangible Asset Impairment, Net (67,712) (46,561)
Stock-Based Compensation 110,049 166,983
Unrealized Gain on Investments (98,582)
Changes in Operating Assets and Liabilities:    
Accounts Receivable, Net 483,642 (2,354,665)
Inventory 1,046,677 (727,349)
Prepaid Expenses (308,827) (10,807)
Deposits (1,065,953) (4,097)
Accounts Payable and Accrued Expenses (1,039,278) (3,195,114)
Accrued Payroll and Related 388,419 (56,930)
Unearned Revenue 1,657,491 904,537
Rewards Program Liability 2,875,000 3,875,000
Sales Tax Payable (73,865) 164,637
Net cash provided by operating activities 2,327,231 (2,241,841)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Asset Acquisition, Net of Cash Acquired (741,109) (540,290)
Additions to Property and Equipment (578,792) (189,543)
Purchase of Investments (403,524)
Net cash used in investing activities (1,723,425) (729,833)
Debt Reduction:    
Contingent Earn-Out Liabilities (586,363) (366,840)
Stock Repurchase   (1,993,610)
Proceeds from Warrants Exercised 1,307,362
Net cash provided by financing activities (586,363) (1,053,088)
NET INCREASE (DECREASE) IN CASH 17,443 (4,024,762)
CASH - BEGINNING 15,253,756 32,226,668
CASH - ENDING 15,271,199 28,201,906
Cash Paid During The Period For:    
Interest   3,731
Income Taxes 29,043 76,073
Non-Cash G.A.P. Promotions LLC Asset Acquisition   1,735,000
Non-Cash T R Miller Co., Inc. Asset Acquisition 4,551,095  
Reduction in Contingent Earnout Liabilities 550,460 70,406
Reduction in Intangible Asset Associated With Contingent Earnout Liabilities (550,460) (70,406)
Total Noncash Investing and Financing Transactions