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

Condensed Consolidated Statements of Cash Flows

v3.22.2.2
Condensed Consolidated Statements of Cash Flows - USD ($)
6 Months Ended 12 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Dec. 31, 2021
Dec. 31, 2020
CASH FLOWS FROM OPERATING ACTIVITIES        
Net loss $ (23,668,061) $ (11,321,867) $ (31,989,922) $ (17,546,771)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation expense 826,558 667,485 1,376,495 1,290,128
(Gain) Loss on disposal of fixed assets (24,012) (8,578) 11,015 13,512
Amortization of intangible assets 121,167 124,071 245,238
Amortization of debt issuance costs 280,798 532,547 205,018
Amortization of right-of-use asset 98,340      
Net change in right-of-use assets and liabilities     34,226
Interest income on members loan receivable (24,547) (27,123) (23,745)
Bad debt expense 288,623 262,888 1,078,302 744,863
Gain on debt extinguishment (545,200) (545,200)
Prepaid media reserve 1,489,028    
Obsolete inventory reserve 821,782    
Forgiveness on paycheck protection program loan (1,669,552) (1,669,552)
Amortization of stock based compensation     549,510
Stock based compensation expense 711,978    
Change in fair value of Private Warrants (85,310) (252,800)
Forgiveness of Notes Receivable     1,700,869
Changes in operating assets and liabilities:        
Accounts receivable (1,644,144) (2,727,652) (3,299,522) 4,095
Inventory (258,328) (1,433,481) (3,842,948) (1,252,481)
Prepaid media spend 45,520 (170,632) (786,886) (747,662)
Prepaid expenses and other current assets 566,241 (800,209) (1,703,444) 364,883
Vendor deposits 4,193 30,607 (34,800)
Accounts payable (540,196) 1,645,302 (741,868) (152,514)
Accrued liabilities 933,077 278,621 1,059,591 1,349,215
Operating lease payments (65,083)    
Net cash used in operating activities (20,378,627) (15,442,553) (38,240,865) (15,786,259)
CASH FLOWS FROM INVESTING ACTIVITIES        
Cash paid for acquisition     (1,511,900)
Cash paid for purchase of equipment (2,033,174) (249,048) (1,435,022) (1,046,723)
Cash received for sale of equipment 41,000 73,681 66,750 56,192
Net cash used in investing activities (1,992,174) (175,367) (1,368,272) (2,502,431)
CASH FLOWS FROM FINANCING ACTIVITIES        
PIPE capital raise 32,311,187    
Exercise of Prefunded Warrants 334    
Member contributions     8,738,754
Repurchase of member shares (99,950) (99,950)
Post closing adjustment of BCA (238,089)    
Investment from Andina     36,135,517
Borrowings on long-term debt     200,000 2,761,427
Repayments on long-term debt (4,908,745) (4,360,359) (4,472,150) (1,354,651)
Borrowings on related party debt 9,294,000 13,904,000 200,000
Repayments on related party debt (7,793,604) (7,611,366) (415,000)
Borrowings on short-term debt 19,694,550 14,884,549 4,509,449
Repayments on short-term debt (2,000,000) (11,198,740) (126,260)
Issuance of convertible debt     2,840,000
Debt issuance costs (507,166) (507,166)
Borrowings on paycheck protection program loan     1,669,552
Net cash provided by financing activities 25,164,687 16,227,471 41,234,694 18,823,271
Net change in cash and cash equivalents 2,793,886 609,551 1,625,557 534,581
Cash and cash equivalents at beginning of period 2,217,191 591,634 591,634 57,053
Cash and cash equivalents at end of period 5,011,077 1,201,185 2,217,191 591,634
SUPPLEMENTAL INFORMATION:        
Cash paid for interest $ 403,121 $ 1,506,847 2,800,004 2,439,426
NON-CASH INVESTING AND FINANCING ACTIVITY:        
Non-cash retirement of Bridge Notes     10,856,964
Right-of-use assets obtained in exchange for operating lease liabilities     937,147
Member subscriptions for convertible note     1,650,000
Assets acquired in Kalahari transaction     5,867,344
Liabilities assumed in Kalahari transaction     (882,438)
Short term debt converted to related party debt     3,001,366
Accrued interest converted to Series 3 Preferred units     1,088,561
Long term debt converted to related party debt     550,000
Related party debt converted to Series 3 Preferred units     3,997,067
Short term debt converted to Series 3 Preferred units     $ 200,000