Annual report pursuant to Section 13 and 15(d)

CONSOLIDATED STATEMENTS OF CASH FLOWS

v3.23.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Cash flows from operating activities:    
Net Loss $ (4,926,937) $ (3,220,977)
Adjustments to reconcile net loss to net cash from operating activities:    
Bad debt expense 136,337 42,116
Inventories fair value net realizable (27,199) (1,622)
Depreciation expense 166,266 162,160
Unrealized loss on marketable equity securities 42,395 0
Realized loss on marketable equity securities 21,205 0
Change in fair value of warrant liability 0 1,284,780
Gain on settlement of derivative liability 0 (550,406)
Stock-based compensation - shares 719,975 0
Stock-based compensation - services 0 48,000
Stock based compensation - options 849,043 429,856
Changes in operating assets and liabilities:    
Accounts receivable (37,335) (28,875)
Accounts receivable - related party (19,331) (15,176)
Inventories (53,684) 21,229
Other receivable 13,057 (13,057)
Prepaid expenses 158,474 (210,017)
Deposit 4,035 66,767
Operating lease right-of-use asset 139,754 (333,140)
Accounts payable and accrued liabilities (21,722) 94,484
Accounts payable - related party 0 (17,471)
Other current liabilities (17,135) 17,299
Customer deposit (271) (57,106)
Lease liabilities (117,245) 328,846
Other liabilities 12,335 (17,135)
Net cash flows used in operating activities (2,957,983) (1,969,445)
Cash flows from investing activities:    
Purchase of property and equipment (42,187) (22,990)
Purchase of marketable securities (768,949) 0
Proceeds from sales of marketable securities 599,879 0
Net cash flows used in investing activities (211,257) (22,990)
Cash flows from financing activities:    
Proceeds from SBA loan 0 267,297
Repayment on SBA loan 0 (246,650)
Purchase of treasury stock (1,000,000) 0
Proceeds from bank loan 0 1,500,000
Repayment on bank loan 0 (1,500,000)
Forgiveness of debt (158,547) (258,960)
Proceeds from IPO, net 0 10,326,131
Net cash flows provided by (used in) financing activities (1,158,547) 10,087,818
Effect of exchange rate (7,452) (43)
Net change in cash (4,335,239) 8,095,340
Cash beginning of year 8,678,665 583,325
Cash end of year 4,343,426 8,678,665
Supplemental cash flow disclosure:    
Cash paid for income taxes 0 0
Cash paid for interest 12,164 42,968
Supplemental disclosure of non-cash financing activities:    
Cashless warrant $ 0 $ 1,776,044