Quarterly report pursuant to Section 13 or 15(d)

Statements of Cash Flows (Unaudited)

v3.23.3
Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Earnings (Loss) $ (848,259) $ (1,681,409)
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by Operating Activities:    
Deferred Income Taxes (Credit) (493,000) (432,800)
Depreciation and Amortization 1,039,320 496,827
Debt Forgiveness (162,358)
Intangible Asset Impairment, Net (142,149) (66,785)
Stock-Based Compensation 143,018 212,368
Unrealized Gain on Investments (134,352) 231,214
Changes in Operating Assets and Liabilities:    
Accounts Receivable, Net (2,087,401) (1,314,252)
Inventory (35,741) (1,887,586)
Prepaid Expenses (409,134) (13,772)
Deposits (1,975,565) 281,079
Accounts Payable and Accrued Expenses 806,933 (2,136,562)
Accrued Payroll and Related 615,482 (143,289)
Unearned Revenue 3,635,842 (152,250)
Rewards Program Liability (3,250,000) (43,878)
Sales Tax Payable (86,358) 114,333
Net cash provided by operating activities (3,383,722) (6,536,762)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Asset Acquisition, Net of Cash Acquired (660,340) (449,857)
Additions to Property and Equipment (794,486) (350,108)
Purchase of Investments (369,452) (9,929,617)
Net cash used in investing activities (1,824,278) (10,729,582)
Debt Reduction:    
Contingent Earn-Out Liabilities (586,363) (525,109)
Stock Repurchase (24,303) (3,175,915)
Proceeds from Warrants Exercised 1,037,362
Net cash provided by financing activities (610,666) (2,663,662)
NET INCREASE (DECREASE) IN CASH (5,818,666) (19,930,006)
CASH - BEGINNING 15,253,756 32,226,668
CASH - ENDING 9,435,090 12,296,662
Cash Paid During The Period For:    
Interest 4,747
Income Taxes 29,043 85,163
Schedule of Noncash Investing and Financing Transactions:    
Cost of Property and Equipment 364,552
Equipment Acquired in Asset Acquisition (14,444)
Cash Used for Purchase of Property and Equipment 350,108
Non-Cash G.A.P. Promotions Asset Acquisition 1,735,000
Non-Cash Trend Brand Solutions Asset Acquisition 1,470,344
Non-Cash T R Miller Asset Acquisition 4,551,095
Reduction in Contingent Earnout Liabilities 654,069 70,406
Reduction in Intangible Asset Associated With Contingent Earnout Liabilities (654,069) (70,406)
Total Noncash Investing and Financing Transactions