Quarterly report pursuant to Section 13 or 15(d)

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

v3.22.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Cash flows from operating activities:    
Net Loss $ (2,930,227) $ (1,162,661)
Adjustments to reconcile net loss to net cash from operating activities:    
Bad debt expense 57,147 5,749
Inventory fair value adjustments (25,617) (1,329)
Depreciation expense 82,063 80,872
Unrealized loss on marketable equity securities 74,626 0
Realized gain on marketable equity securities (10,281) 0
Gain on forgiveness of debt (158,547) (151,500)
Stock-based compensation – shares 692,920 0
Stock-based compensation – services 0 24,000
Stock option compensation – options 456,750 213,675
Changes in operating assets and liabilities:    
Accounts receivable (47,454) 40,219
Accounts receivable - related party (73,094) (5,016)
Inventories (7,752) 32,248
Other receivable 13,057 (2,400)
Prepaid expenses 103,083 (98,821)
Deposit (4,008) 100,000
Operating lease right-of-use asset 190,790 23,553
Accounts payable and accrued liabilities (106,104) 32,400
Accounts payable - related party 0 (17,471)
Other current liabilities (17,135) 164
Customer deposit 6,131 (52,751)
Lease liabilities (60,576) (25,228)
Other liabilities 14,736 0
Net cash flows used in operating activities (1,749,492) (964,297)
Cash flows from investing activities:    
Purchase of property and equipment (39,702) 0
Purchase of marketable securities (708,359) 0
Proceeds from sale of marketable securities 480,524 0
Net cash flows used in investing activities (267,537) 0
Cash flows from financing activities:    
Proceeds from SBA loan 0 267,297
Repayment on SBA loan 0 (227)
Proceeds from bank loan 0 1,500,000
Prepayment on bank loan 0 (4,663)
Net cash flows provided by financing activities 0 1,762,407
Effect of exchange rate (1,228) 0
Net change in cash (2,018,257) 798,110
Cash beginning of period 8,678,665 583,325
Cash end of period 6,660,408 1,381,435
Supplemental cash flow disclosure:    
Cash paid for income taxes 0 0
Cash paid for interest $ 6,153 $ 19,267