Annual report pursuant to Section 13 and 15(d)

Consolidated Statements of Cash Flows

v3.22.4
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Cash Flows From Operating Activities:    
Net loss $ (12,839,968) $ (3,746,138)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock based compensation 1,209,000 200,000
Finance Expense 768,905
Depreciation and amortization 319,936 394,968
Bad debt 22,500 618
Lease liability amortization (6,800) 10,063
Gain on forgiveness of PPP loan (633,830)
Changes in operating assets and liabilities:    
Accounts receivable (741,984) 32,907
Accounts receivable - related party 275,112 (267,513)
Inventory (455,935) 78,440
Contract asset (60,932)
Contract asset - related party (14,982)
Prepaid expenses and other assets (1,911,941) (1,580,805)
Accounts payable and accrued liabilities 2,049,484 1,605,399
Accounts payable and accrued liabilities - related party 50,099 588,797
Contract liability 60,932
Contract liability - related party (48,429) 63,411
Net Cash used in Operating Activities (12,093,908) (2,484,778)
Cash Flows From Investing Activities:    
Purchase of property and equipment (2,099,858) (217,840)
Net Cash used in Investing Activities (2,099,858) (217,840)
Cash Flows From Financing Activities:    
Proceeds from issuance from common stock 3,221,355 16,255,235
Due to shareholder 171,272
Proceeds from factoring agreement 502,349
Proceeds from notes payable 307,610
Repayment of notes payable (16,266)
Payment of lease liabilities (148,019) (74,550)
Repayment of notes payable - related party (797,505) (250,000)
Net Cash provided by Financing Activities 2,778,180 16,393,301
Net change in cash (11,415,586) 13,690,683
Cash, beginning of year 13,710,845 20,162
Cash, end of year 2,295,259 13,710,845
Supplemental cash flow information    
Cash paid for interest 284,178 6,713
Cash paid for taxes
Non-cash Investing and Financing transactions:    
Debt forgiveness – related party 1,624,755 3,767,530
Note payable - related party issued exchange with due to shareholder 4,000,000
Initial recognition of right-of-use asset $ 399,372