Annual report pursuant to Section 13 and 15(d)

CONSOLIDATED STATEMENTS OF CASH FLOWS

v3.22.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Cash Flows From Operating Activities    
Net (loss) income $ (1,011,009) $ 1,171,077
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:    
Stock based compensation 309,832
Impairment loss 50,417
Depreciation and amortization 198,523 155,728
Gain (loss) on disposal of asset 224,037 (19,327)
Gain on government grant (608,224)
Gain on forgiveness of Paycheck Protection Program loan (609,500)
Change of ROU and lease liabilities 384,791 307,143
Net change in fair value of marketable securities 32,465
Changes in operating assets and liabilities:    
Accounts receivable (5,137)
Inventories (913,510) (232,520)
Prepaid expenses and other current assets (903,406) 11,846
Accounts payable 401,581 (64,362)
Accrued liabilities 238,878 (15,114)
Operating lease liabilities (354,093) (275,605)
Contract liabilities 7,316 (64,718)
Net cash (used in) provided operating activities (1,947,539) 364,648
Cash Flows From Investing Activities    
 Security deposit (25,000)
 Proceeds from sale of equipment 349,744
Net purchases of investment in trading marketable securities (6,096,562)
Purchase of property and equipment (1,940,702) (525,196)
Net cash used in investing activities (8,037,264) (200,452)
Cash Flows From Financing Activities    
Net proceeds from issuance of common stock 15,852,037
Deferred offering cost (105,500)
Capital contribution from Parent, net 262,156
Proceeds from government grant 608,224
Proceeds from Paycheck Protection Program loan 609,500
Proceeds from EIDL loan 499,900
Repayment of note payable related party (497,650)
Advances from related parties 44,628 90,000
Repayment to related parties (331,100) (6,100)
Payment of capital lease obligation (445,760)
Net cash provided by financing activities 16,068,289 512,046
Net change in cash and cash equivalents 6,083,486 676,242
Cash at beginning of year 891,816 215,574
Cash and cash equivalents at end of year 6,975,302 891,816
Supplemental Cash Flow Information    
Cash paid for income taxes
Cash paid for interest 165,195 120,604
Non Cash Investing and Financing Activities    
Increase in the right-of-use asset and lease liability $ 655,726 $ 1,586,738