Annual report pursuant to Section 13 and 15(d)

Consolidated Statements of Cash Flows

v3.23.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Cash Flows from Operating Activities:    
Net loss $ (33,140,445) $ (31,989,922)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 1,718,739 1,376,494
Amortization of Intangible Assets 242,334 245,238
Amortization of debt issuance costs 29,753 532,547
Amortization of right-of-use asset 220,571 169,765
Deferred income taxes (65,668)  
(Gain) Loss on disposal of fixed assets (74,741) 11,015
Gain on debt extinguishment   (545,200)
Prepaid media reserve 1,489,028  
Obsolete inventory reserve 538,376  
Interest income on members loan receivable   (27,123)
Bad debt expense 372,363 1,078,302
Forgiveness on paycheck protection program loan   (1,669,552)
Stock based compensation expense 1,079,370 549,510
Change in fair value of Private Warrants (107,750) (252,800)
Forgiveness of Notes Receivable   1,700,869
Changes in operating assets and liabilities:    
Accounts receivable 39,225 (3,512,350)
Inventory (1,581,038) (3,842,948)
Income taxes receivables and payables, net (26,255) 10,900
Vendor deposits 4,193 30,607
Prepaid media spend 45,520 (786,885)
Prepaid expenses and other current assets 704,822 (1,490,616)
Accounts payable (87,642) (741,868)
Accrued liabilities 118,833 1,048,691
Operating lease obligations (168,482) (135,539)
Net cash used in operating activities (28,648,894) (38,240,865)
CASH FLOWS FROM INVESTING ACTIVITIES    
Cash paid for purchase of equipment (3,758,773) (1,435,022)
Cash received for sale of equipment 124,097 66,750
Net cash used in investing activities (3,634,676) (1,368,272)
CASH FLOWS FROM FINANCING ACTIVITIES    
Investment from Andina   36,135,517
PIPE capital raise 32,311,187  
Exercise of Prefunded Warrants 695  
Repurchase of member shares   (99,950)
Post closing adjustment of Business Combination Agreement (238,089)  
Borrowings on long-term debt 4,000,000 200,000
Repayments on long-term debt (5,031,069) (4,472,150)
Borrowings on related party debt   13,904,000
Repayments on related party debt   (7,611,366)
Borrowings on short-term debt 5,631,975 14,884,550
Repayments on short-term debt (5,650,035) (11,198,740)
Debt issuance costs (335,122) (507,167)
Net cash provided by financing activities 30,689,542 41,234,694
Net change in cash and cash equivalents (1,594,028) 1,625,557
Cash and cash equivalents at beginning of period 2,217,191 591,634
Cash and cash equivalents at end of period 623,163 2,217,191
SUPPLEMENTAL INFORMATION:    
Cash paid for interest 895,538 2,800,004
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 4,463,143 $ 937,147
Non-cash commercial premium finance borrowing $ 1,012,693