Quarterly report pursuant to Section 13 or 15(d)

CONDENSED STATEMENTS OF CASH FLOWS (Unaudited)

v3.21.2
CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2021
Jun. 30, 2020
Cash Flows From Operating Activities    
Net income $ 182,800 $ 55,132
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Depreciation and amortization 100,998 62,886
Loss on disposal of asset 224,037
Change of ROU and lease liabilities 15,347 15,768
Changes in operating assets and liabilities:    
Accounts receivable (20,540)
Inventories (602,838) (99,440)
Prepaid expenses and other current assets (438,892) (225)
Accounts payable 390,867 (185,092)
Accrued liabilities (28,928) (97,349)
Contract liabilities 182,194 (66,047)
Net cash provided by (used in) operating activities 5,045 (314,367)
Cash Flows From Investing Activities    
Purchase of property and equipment (604,990) (119,692)
Net cash used in investing activities (604,990) (119,692)
Cash Flows From Financing Activities    
Deferred offering costs (206,293)
Proceeds from Paycheck Protection Program loan 608,224 609,500
Proceeds from EIDL loan 499,900
Advances from related parties 24,300 117,406
Repayment to related parties (311,460) (549,220)
Finance lease payments (91,542)
Net cash provided by financing activities 114,771 586,044
Net change in cash (485,174) 151,985
Cash at beginning of period 891,816 215,574
Cash at end of period 406,642 367,559
Supplemental Cash Flow Information    
Cash paid for income taxes
Cash paid for interest 97,470 60,332
Non Cash Investing and Financing Activities    
Increase in the right-of-use asset and lease liability $ 655,726 $ 1,586,738