Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.22.2.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Earnings $ (993,257) $ (458,974)
Noncash Items Included in Net Earnings:    
Deferred Income Taxes (Credit) (273,700) (128,275)
Depreciation and Amortization 309,482 187,681
Gain on Extinguishment of Debt (770,062)
Intangible Asset - Customer List Impairment 23,845
Reduction in Wildman Earn-Out Payment (437,246)
Stock-Based Compensation 166,983
(Increase) Decrease In:    
Accounts Receivable (2,354,665) (165,152)
Due From Wildman (366,444)
Inventory (727,349) (481,269)
Prepaid Expenses (10,807) (71,161)
Deposits (4,097) 65,383
Increase (Decrease) In:    
Accounts Payable and Accrued Expenses (3,195,114) 1,517,519
Accrued Payroll and Related (56,930) (151,841)
Corporate Income Taxes Payable (231,980)
Unearned Revenue 904,537 (16,291)
Rewards Program Liability 3,875,000 (129,392)
Sales Tax Payable 164,637 (16,535)
Net cash provided by operating activities (2,608,681) (1,216,793)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Additions to Intangible Assets - Customer Lists (540,290)
Additions to Property and Equipment (189,543) (218,321)
Net cash provided by in investing activities (729,833) (218,321)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Note Payable - Line of Credit 3,125,000
Debt Reduction:    
Note Payable - Line of Credit (1,975,000)
Change in Due To/From Stockholder (127,581)
Stock Repurchase (1,993,610)
Proceeds from Warrants Exercised 1,307,362
Net cash provided by financing activities (686,248) 1,022,419
NET INCREASE (DECREASE) IN CASH (4,024,762) (412,695)
CASH - BEGINNING 32,226,668 647,235
CASH - ENDING 28,201,906 234,540
Cash Paid During The Period For:    
Interest 6,142 39,806
Income Taxes 85,163
Schedule of Noncash Investing and Financing Transactions:    
Cost of Intangible Asset - Customer List 2,275,290
Restricted Stock (100,000)
G.A.P. Contingent Earn-Out (1,635,000)
Cash Used for Purchase of Intangible Asset - Customer List 540,290
Cost of Inventory 91,096
Working Capital 941,919
Additional Acquisition Costs in AP (62,433)
Cash Used for Purchase Inventory and Working Capital $ 970,582