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 ($)
9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Cash flows from operating activities:    
Net Loss $ (3,872,247) $ (2,500,415)
Adjustments to reconcile net loss to net cash from operating activities:    
Bad debt expense 72,108 7,794
Inventory fair value adjustments (21,133) 1,689
Depreciation expense 123,908 121,932
Unrealized loss on marketable equity securities 32,525 0
Realized loss on marketable equity securities 21,205 0
Gain on forgiveness of debt (158,547) (258,960)
Change in fair value of warrant liability 0 1,284,780
Gain on settlement of derivative liability 0 (550,406)
Stock-based compensation – shares 671,901 0
Stock-based compensation – services 0 36,000
Stock option compensation – options 652,500 320,512
Changes in operating assets and liabilities:    
Accounts receivable (32,257) (120,503)
Accounts receivable - related party (45,413) 0
Inventories (5,087) 20,969
Prepaid expenses 116,648 (55,280)
Deposit 1,998 100,000
Operating lease right-of-use asset 226,468 36,059
Accounts payable and accrued liabilities (120,121) 172,474
Accounts payable - related party (17,471)
Other current liabilities (17,135) 17,299
Customer deposit (271) (57,106)
Lease liabilities (94,542) (39,044)
Other liabilities 12,335 (17,135)
Net cash flows used in operating activities (2,435,157) (1,496,812)
Cash flows from investing activities:    
Purchase of property and equipment (39,193) (6,875)
Purchase of marketable securities (768,949) 0
Proceeds from sale of marketable securities 630,404 0
Net cash flows used in investing activities (177,738) (6,875)
Cash flows from financing activities:    
Proceeds from SBA loan 0 267,297
Repayment on SBA loan 0 (137,900)
Proceeds from bank loan 0 1,500,000
Repayment on bank loan 0 (1,500,000)
Proceeds from IPO, net 0 10,326,131
Net cash flows provided by financing activities 0 10,455,528
Effect of exchange rate (3,352) 0
Net change in cash (2,616,247) 8,951,841
Cash beginning of period 8,678,665 583,325
Cash end of period 6,062,418 9,535,166
Supplemental cash flow disclosure:    
Cash paid for income taxes 0 0
Cash paid for interest 8,794 42,968
Supplemental disclosure of non-cash financing activities:    
Treasury stock payable 2,000,000 0
Cashless warrant $ 0 $ 1,776,044