XML 18 R7.htm IDEA: XBRL DOCUMENT v3.21.1
Condensed Consolidated Statement of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2021
Mar. 31, 2020
Cash flows from operating activities:    
Net loss $ (16,206,429) $ (7,025,538)
Depreciation 362,120 223,982
Amortization 3,292,806 2,607,670
Amortization of financing lease right-of-use asset 5,885 500
Operating lease expense 208,471 90,200
Bad debt (recovery) expense (2,142) 245,168
Gain on the sale of assets (83,000) (663)
Share-based compensation 356,454  
Amortization of debt discounts and debt issuance costs 87,579 633,751
Share-based vendor payments 1,171,415  
Loss on extinguishment of debt 5,348,469  
Other, net   (112,513)
Accounts receivable (52,870) 110,862
Inventory (342,712) (45,305)
Prepaids (1,614,118) 572,283
Other current assets 381,681 1,944
Accounts payable (3,351,447) 1,155,034
Accrued liabilities (6,745) 518,212
Accrued payroll (3,125,437) 401,270
Accrued interest (222,716) 265,770
Contract liabilities (267,280) 62,240
Operating lease liabilities (178,026) (88,914)
(Repayments)/advances from related party 30,000 (103,707)
Other current liabilities 1,073 (2,498)
Net cash (used in) operating activities (14,206,969) (490,252)
Cash flows from investing activities:    
Business acquisitions, net of cash received (4,247,709) (253,773)
Purchases of property and equipment (1,997,036)  
Acquisition of intangible assets (1,675,000)  
Proceeds from disposal of property and equipment 83,000 663
Net cash used in investing activities (7,836,745) (253,110)
Cash flows from financing activities:    
Principal payment on finance lease (14,286) (845)
Payments on related party notes (850,000)  
Payment on line of credit   (2,000,000)
Proceeds from sale of common stock from offering 44,971,216  
Offering costs (5,315,473)  
Proceeds from issuance of debt   3,047,971
Proceeds from exercise of options 500  
Debt issuance costs (155,354)  
Repayment of debt (6,352,441) (365,787)
Net cash provided by financing activities 32,284,162 681,339
Effect of exchange rates on cash   1,684
Net increase /(decrease) in cash, cash equivalents and restricted cash 10,240,448 (60,339)
Cash, cash equivalents and restricted cash, beginning of period 730,502 812,452
Cash, cash equivalents and restricted cash, end of period 10,970,950 752,113
Cash paid during the period:    
Taxes
Interest 573,840 41,492
Non-cash investing and financing activities:    
Issuance of common stock for extinguishment of debt and interest 12,382,002  
Issuance of warrants for extinguishment of debt and interest 4,394,235  
Debt incurred to sellers for Sky Sapience Ltd. Acquisition 12,650,000  
Issuance of common stock for Sky Sapience Ltd. Acquisition 9,070,992  
Acquisition of building with secured note payable 4,480,000  
Issuance of common stock for conversion of debt and interest 1,602,456  
Recognition of operating lease right-of-use asset and liability 457,452  
Transfer of inventory to property and equipment $ 321,958  
Issuance of common stock as settlement on accounts payable   193,160
Recognition of operating right-of-use asset and liability rent abatement   101,438
Debt incurred to sellers for Fast Plastics Parts LLC and Spring Creek Manufacturing, Inc. acquisition   575,574
Issuance of common stock as debt issuance costs   $ 57,000