Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.22.2.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (23,668,061) $ (11,321,867)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 826,558 667,485
Amortization of intangible assets 121,167 124,071
Amortization of debt issuance costs   280,798
Amortization of right-of-use asset 98,340  
Gain on disposal of fixed assets (24,012) (8,578)
Gain on debt extinguishment   (545,200)
Prepaid media reserve 1,489,028  
Obsolete inventory reserve 821,782  
Interest income on members loan receivable   (24,547)
Bad debt expense 288,623 262,888
Forgiveness on paycheck protection program loan   (1,669,552)
Stock based compensation expense 711,978  
Change in fair value of Private Warrants (85,310)  
Changes in operating assets and liabilities:    
Accounts receivable (1,644,144) (2,727,652)
Inventory (258,328) (1,433,481)
Vendor deposits 4,193  
Prepaid media spend 45,520 (170,632)
Prepaid expenses and other current assets 566,241 (800,209)
Accounts payable (540,196) 1,645,302
Accrued liabilities 933,077 278,621
Operating lease payments (65,083)  
Net cash used in operating activities (20,378,627) (15,442,553)
CASH FLOWS FROM INVESTING ACTIVITIES    
Cash paid for purchase of equipment (2,033,174) (249,048)
Cash received for sale of equipment 41,000 73,681
Net cash used in investing activities (1,992,174) (175,367)
CASH FLOWS FROM FINANCING ACTIVITIES    
PIPE capital raise 32,311,187  
Exercise of Prefunded Warrants 334  
Repurchase of member shares   (99,950)
Post closing adjustment of BCA (238,089)  
Repayments on long-term debt (4,908,745) (4,360,359)
Borrowings on related party debt   9,294,000
Repayments on related party debt   (7,793,604)
Borrowings on short-term debt   19,694,550
Repayments on short-term debt (2,000,000)  
Debt issuance costs   (507,166)
Net cash provided by financing activities 25,164,687 16,227,471
Net change in cash and cash equivalents 2,793,886 609,551
Cash and cash equivalents at beginning of period 2,217,191 591,634
Cash and cash equivalents at end of period 5,011,077 1,201,185
SUPPLEMENTAL INFORMATION:    
Cash paid for interest $ 403,121 $ 1,506,847