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

STATEMENTS OF CASH FLOWS

v3.21.1
STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Operating activities    
Net income / (loss) $ 1,171,077 $ (326,695)
Adjustments to reconcile net income / (loss) to net cash provided by (used in) operating activities:    
Depreciation and amortization 155,728 115,056
Gain on disposal of fixed assets (19,327)
Amortization of operating right of use asset 307,143
Changes in operating assets and liabilities:    
Accounts receivable 74,452
Inventories (232,520) 163,062
Prepaid expenses and other current assets (19,254) (12,196)
Other assets 10,721
Accounts payable (64,362) (103,192)
Accrued expenses 74,886 (6,221)
Contract Liability (64,718) (64,403)
Due to related party (119,980)
Net cash provided by (used in) operating activities 1,308,653 (269,396)
Investing activities    
Proceeds from sale of equipment 349,744
Purchases of property and equipment (525,196) (675,740)
Net cash used in investing activities (175,452) (675,740)
Financing activities    
Capital contributions from Parent, net 262,156 1,254,494
Proceeds from EIDL Loan 499,900
Repayment of note payable related party (497,650)
Operating lease liabilities (275,605) (117,533)
Payment of capital lease obligations (445,760)
Net cash (used in) provided by financing activities (456,959) 1,136,961
Net increase in cash 676,242 191,825
Cash at beginning of year 215,574 23,749
Cash at end of year 891,816 215,574
Noncash investing and financing activities:    
Operating right of use assets obtained in exchange for operating lease liabilities $ 1,586,738