General form of registration statement for all companies including face-amount certificate companies

STATEMENTS OF CASH FLOWS (Unaudited)

v3.21.1
STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2021
Mar. 31, 2020
Dec. 31, 2020
Dec. 31, 2019
CASH FLOWS FROM OPERATING ACTIVITIES        
Net income $ 131,949 $ 78,656 $ 1,171,077 $ (326,695)
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Depreciation and amortization 46,523 30,821 155,728 115,056
Loss on disposal of asset 5,101 (19,327)
Change of ROU and lease liabilities 7,673 7,884    
Gain on forgiveness of PPP loan     (609,500)
Amortization of operating right of use asset     307,143
Changes in operating assets and liabilities:        
Accounts receivable (85,558) 74,452
Inventories (315,131) (116,295) (232,520) 163,062
Prepaid expenses and other current assets (1,450) 935 11,846 (12,196)
Other assets 129,920 (37,174) 10,721
Accounts payable 71,324 (52,456) (64,362) (103,192)
Accrued liabilities 199,547 (15,224) (15,114) (9,064)
Contract liabilities     (64,718) (64,403)
Net cash provided by (used in) operating activities 189,898 (102,853) 640,253 (152,259)
CASH FLOWS FROM INVESTING ACTIVITIES        
Security deposit     (25,000)  
Proceeds from sale of equipment     349,744
Purchases of property and equipment (443,250) (37,335) (525,196) (675,740)
Net cash used in investing activities (443,250) (37,335) (200,452) (675,740)
CASH FLOWS FROM FINANCING ACTIVITIES        
Deferred offering costs (131,000)    
Capital contributions from Parent, net     262,156 1,254,494
Proceeds from EIDL Loan     499,900
Proceeds from Paycheck Protection Program loan 608,224 609,500
Advances from related parties 24,300 117,406 90,000 9,113
Repayment to related parties (43,658) (37,524) (6,100) (126,270)
Finance lease payments (26,999)    
Repayment of note payable related party     (497,650)
Operating lease liabilities     (275,605) (117,533)
Payment of capital lease obligations     (445,760)
Net cash provided by financing activities 457,866 52,883 236,441 1,019,824
Net increase in cash 204,514 (87,305) 676,242 191,825
Cash at beginning of period 891,816 215,574 215,574 23,749
Cash at end of period 1,096,330 128,269 891,816 215,574
SUPPLEMENTAL CASH FLOW INFORMATION:        
Cash paid for income taxes    
Cash paid for interest 79,129 44,567    
NON CASH INVESTING AND FINANCING ACTIVITIES        
Operating right of use assets obtained in exchange for operating lease liabilities     $ 1,586,738
Increase in the right-of-use asset and lease liability $ 655,726 $ 1,586,738