General form of registration statement for all companies including face-amount certificate companies

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.22.4
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Dec. 31, 2021
Dec. 31, 2020
Cash Flows From Operating Activities:        
Net loss $ (8,714,487) $ (1,319,648) $ (3,746,138) $ (1,542,906)
Adjustments to reconcile net loss to net cash used in operating activities:        
Stock based compensation 1,209,000 200,000 200,000
Finance expense     768,905
Depreciation and amortization 238,859 294,629 394,968 466,836
Bad debt 618 618
Lease liability amortization (4,756) 10,391 10,063 (2,466)
Gain on forgiveness of PPP loan (633,830) (633,830)
Changes in operating assets and liabilities:        
Accounts receivable (787,318) 11,149 32,907 143,710
Accounts receivable - related party 437,471 175,769 (267,513)
Inventory (269,633) 149,207 78,440 (55,829)
Contract asset (60,932)    
Prepaid expenses and other assets (1,585,247) (27,130) (1,580,805) (11,757)
Accounts payable and accrued liabilities (299,165) 162,254 1,605,399 (421,888)
Accounts payable and accrued liabilities - related party 10,939 394,924 588,797 (162,934)
Contract liability (2,479) 62,712    
Deferred revenue - related party     63,411
Net Cash used in Operating Activities (9,827,748) (518,955) (2,484,778) (1,587,234)
Cash Flows From Investing Activities:        
Purchase of property and equipment (1,425,623) (30,266) (217,840) (4,508)
Net Cash used in Investing Activities (1,425,623) (30,266) (217,840) (4,508)
Cash Flows From Financing Activities:        
Proceeds from issuance from common stock 3,060,809 2,694,335 16,255,235
Due to shareholder 89,872 171,272 1,555,931
Proceeds from notes payable 307,610 307,610 322,045
Repayment of notes payable (213,708) (16,266) (16,266) (63,426)
Payment of lease liabilities (148,019) (62,180) (74,550) (259,971)
Repayment of notes payable - related party (797,505) (250,000) (250,000)
Net Cash provided by Financing Activities 1,901,577 2,763,371 16,393,301 1,554,579
Net change in cash (9,351,794) 2,214,150 13,690,683 (37,163)
Cash, beginning of period 13,710,845 20,162 20,162 57,325
Cash, end of period 4,359,051 2,234,312 13,710,845 20,162
Supplemental cash flow information        
Cash paid for interest 19,951 6,713 6,713 15,854
Cash paid for taxes
Non-cash Investing and Financing transactions:        
Debt forgiveness     3,767,530
Note payable - related party issued exchange with due to shareholder 4,000,000 4,000,000
Finance lease asset     94,980
Initial recognition of right-of-use asset     399,372
Debt forgiveness related party $ 1,624,755 $ 3,392,294 $ 3,767,529