Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.21.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Cash Flows from Operating Activities:    
Net (loss) $ (20,032,950) $ (13,043,941)
Adjustments to reconcile net (loss) to net cash used in operating activities:    
Depreciation & amortization expense 1,009,192 962,296
(Gain) Loss on disposal of fixed assets   13,047
Amortization of intangible assets 184,655 0
Amortization of debt issuance costs 546,262 146,077
Interest income on members loan receivable (27,124)  
Bad debt expense 513,661 521,964
Gain on debt extinguishment (545,200)  
Forgiveness on paycheck protection program loan (1,669,552)  
Change in fair value of Private Warrants (213,300)
Forgiveness of Notes Receivable 1,700,869  
Changes in operating assets and liabilities:    
Accounts receivable (4,331,314) 219,683
Inventory (2,141,497) (1,622,495)
Prepaid media spend (170,633) (501,693)
Prepaid expenses and other current assets (2,236,168) 500,276
Accounts payable (357,214) 854,609
Accrued liabilities 146,773 1,176,453
Net cash used in operating activities (27,623,540) (11,295,688)
Cash Flows from Investing Activities:    
Cash paid for purchase of equipment (897,837) (945,274)
Cash received for sale of equipment 65,102 54,692
Net cash used in investing activities (832,735) (890,582)
Cash Flows from Financing Activities:    
Member contributions 1,876,327
Repurchase of member shares (99,950)
Investment from Andina 36,135,517
Repayments on long-term debt (4,230,928) (979,770)
Borrowings on related party debt 9,294,000 200,000
Repayments on related party debt (7,889,681) (565,000)
Borrowings on short term debt 19,694,548 7,450,000
Repayments on short term debt (11,142,130) (43,083)
Issuance of convertible debt 2,795,000
Debt issuance costs (507,166) (273,810)
Borrowings on paycheck protection program loan 1,669,552
Net cash provided by financing activities 41,254,210 12,129,216
Net change in cash and cash equivalents 12,797,936 (57,054)
Cash and cash equivalents at beginning of period 591,634 57,054
Cash and cash equivalents at end of period 13,389,570  
SUPPLEMENTAL INFORMATION:    
Cash paid for interest 2,847,898 1,842,418
NON-CASH INVESTING AND FINANCING ACTIVITY:    
Non-cash retirement of Bridge Notes $ 10,856,964