XML 17 R6.htm IDEA: XBRL DOCUMENT v3.24.0.1
Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Cash flows from operating activities    
Net loss $ (7,536,540) $ (4,720,858)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Depreciation 164,767 61,084
Accrued interest on convertible notes 103,701
Amortization of debt discount (sale of future revenues) 295 95,284
Amortization of debt discount - notes 1,196,843 117,588
Debt conversion expense on induced conversion of convertible notes 112,133
Extinguishment loss on debt settlement 2,791,087
Gain on sale of property and equipment (13,312) (8,521)
Increase in allowance for doubtful accounts 18,804
Stock-based compensation 2,114,529 188,100
Changes in operating assets and liabilities:    
(Increase) / Decrease in accounts receivable 458,322 (566,435)
(Increase) in inventory (2,478,256) (1,683,602)
(Increase) / Decrease in prepaid/in-transit inventory 939,614 (728,033)
(Increase) in prepaid expenses and other current assets (100,088) (69,552)
(Increase) in deposits (55,784)
Increase / (Decrease) in accounts payable (3,792) 11,177
(Decrease) in customer deposits (436,590)
Increase in accrued expenses and other current liabilities 165,546 494,553
(Decrease) in liability for refunds (58,000)
Increase in right-of-use assets and lease liabilities 41,286 19,248
Net cash used in operating activities (5,468,572) (3,896,830)
Cash flows from investing activities    
Purchases of property and equipment (567,370) (113,694)
   Net proceeds from sale of property and equipment 51,678
Net cash used in investing activities (515,692) (113,694)
Cash flows from financing activities    
Payments on line of credit and short-term revolving loans (550,000) (280,000)
Proceeds from issuance of long-term debt 1,385,000
Principal payments on long-term debt (1,798,420) (26,687)
Proceeds from sale of future revenues, net of discount 125,000
Payments on liability for sale of future revenues (11,797) (329,626)
Proceeds from issuance of convertible notes, net of discount 2,781,000
Net proceeds from issuance of common stock 14,772,487 838,400
Net cash provided by financing activities 12,412,270 4,493,087
Net change in cash and cash equivalents 6,428,006 482,563
Cash and cash equivalents, beginning 773,238 290,675
Cash and cash equivalents, ending 7,201,244 773,238
Supplemental disclosure of cash flow information:    
Cash paid for interest 435,152 341,257
Cash paid for franchise taxes 300 1,829
Non-cash operating activities:    
Convertible notes and accrued interest converted to common stock 173,157
Reclassification of accrued interest to long-term debt 5,183
Reclassification of modified convertible note to long-term debt 100,000
Reclassification of modified member promissory note to convertible notes 250,000
Issuance of common stock in exchange for property and equipment 20,000
Acquisition/modification of operating lease right-of-use asset and lease liability 2,348,509 1,268,089
Purchases of property and equipment in exchange for long-term debt 181,430 183,058
Purchases of property and equipment in exchange for short-term payable 170,863
Reclassification of deposit to property and equipment 2,000
Conversion of 2021 convertible notes into common stock 3,282,701
Fair value of warrants issued in connection with long-term debt recorded as debt discount and additional paid-in capital 1,072,160
Membership contributions reclassified to additional paid-in capital upon conversion to C corporation $ 827,290