XML 18 R7.htm IDEA: XBRL DOCUMENT 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 $ (3,554,897) $ (3,440,401)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock compensation 441,001 550,000
Operating lease 21,065 65,545
Depreciation 210,616 174,696
Loss on extinguishment of debt 982,383
Forgiveness of Paycheck protection program (PPP) loan (115,000)
Changes in operating assets and liabilities:    
Accounts receivable (780) 3,853
Inventories (43,466) (73,598)
Prepaid expense and other current assets (521,176) (132,059)
Accounts payable 42,062 (27,571)
Accrued expenses and current liabilities 108,518 62.332
Net cash used in operating activities (3,297,058) (1,949,820)
Cash flows from investing activities:    
Purchases of property and equipment (681,531) (348,224)
Reacquisition of store (150,000)
Net cash used in investing activities (681,531) (498,224)
Cash flows from financing activities:    
Proceeds from issuance of common stock 7,200,000 2,688,874
Payment for offering costs (997,870)
Proceeds from Line of Credit 685,961
Repayment of Line of Credit (685,961)
Proceeds from loans 262,215 1,028,027
Repayments of loans (355,783) (473,187)
Repayments of equipment loan payable (15,989) (19,187)
Net cash provided by financing activities 6,092,573 3,224,527
Net increase in cash 2,113,984 776,483
Cash at beginning of period 905,051 128,568
Cash at end of period 3,019,035 905,051
Supplemental disclosures of non-cash financing activities:    
Issuance of common shares for repurchase of lease and leasehold improvements 150,000
Conversion of debt to common stock issuances 2,014,766
Forgiveness of paycheck protection program (PPP) loan 115,000
Issuance of common shares for service 441,000 550,000
Supplemental disclosure of cash flow information:    
Interest 8,530 16,172
Income taxes 1,600 800
Lease liabilities and assets $ 926,626 $ 544,873