Quarterly report pursuant to Section 13 or 15(d)

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

v3.22.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Cash flows from operating activities:    
Net Loss $ (1,868,930) $ (682,516)
Adjustments to reconcile net loss to net cash from operating activities:    
Bad debt expense 42,080 8,357
Inventory fair value adjustments (25,006) (3,287)
Depreciation expense 40,165 40,537
Stock-based compensation - shares 656,370 0
Stock-based compensation 8,000 12,000
Stock option compensation - options 228,375 106,838
Changes in operating assets and liabilities:    
Accounts receivable (96,258) (165,725)
Accounts receivable - related party (70,816) 0
Inventories (5,067) 20,975
Other receivable 13,057 0
Prepaid expenses 148,616 53,340
Deposit (35,142) 100,000
Operating lease right-of-use asset 150,623 11,542
Accounts payable and accrued liabilities 38,000 142,464
Accounts payable - related party 0 (17,471)
Other current liabilities (17,135) 0
Customer deposit 0 (53,450)
Lease liabilities (123,951) (12,379)
Other liabilities 14,736 0
Net cash flows used in operating activities (902,283) (438,775)
Cash flows from investing activities:    
Purchase of property and equipment (31,470) 0
Net cash flows used in investing activities (31,470) 0
Cash flows from financing activities:    
Proceeds from SBA loan 0 267,297
Proceeds from bank loan 0 1,500,000
Prepayment on bank loan 0 (3,600)
Net cash flows used in financing activities 0 1,763,697
Effect of exchange rate 24 0
Net change in cash (933,729) 1,324,922
Cash beginning of period 8,678,665 583,325
Cash end of period 7,744,936 1,908,247
Supplemental cash flow disclosure:    
Cash paid for income taxes 0 0
Cash paid for interest $ 2,752 $ 5,437