XML 14 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Loss $ (2,863,800) $ (479,800)
Adjustments to reconcile net loss to net cash from operating activities:    
Depreciation 639,600 483,100
Amortization of right of use assets 371,400 163,200
Loss on sale of equipment 105,500 35,900
Provision for loss on contract 1,034,900 0
Stock compensation 354,700 230,900
Forgiveness on PPP loan 0 (10,000)
Amortization of revolver issuance costs 182,900 0
Net change in assets and liabilities:    
Accounts receivable (849,100) 16,300
Contract assets 799,800 (1,481,500)
Notes receivable (8,874,400) 0
Prepaid expenses and other assets 598,100 810,400
Real estate (31,424,100) (63,469,900)
Deferred tax asset (870,000) 0
Accounts payable and accrued expenses 5,047,300 3,208,000
Deferred revenue 17,400 (881,800)
Payments on right of use liability, net of incentives 191,400 (155,600)
NET CASH USED IN OPERATING ACTIVITIES (35,538,400) (61,530,800)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of property and equipment (1,741,500) (175,100)
Proceeds on the sale of equipment 195,800 69,500
NET CASH USED IN INVESTING ACTIVITIES (1,545,700) (105,600)
CASH FLOWS FROM FINANCING ACTIVITIES    
Construction loans 30,608,500 27,523,700
Payments on construction loans (8,817,000) (10,092,500)
Financing fees construction loans (1,176,000) (1,185,700)
Related party construction loans 7,458,400 12,216,600
Payments on related party construction loans (7,836,800) (6,456,400)
Financing fees related party construction loans (10,100) (1,983,900)
Revolving line of credit loan, net of payments 20,288,900 0
Financing fees revolving line of credit loan (1,097,700) 0
Payments on financing leases (38,000) (141,200)
Payments on PPP loan 0 (7,100)
Payments on note payable D&O insurance (773,300) (741,200)
Payments on equipment loans (1,133,000) (951,900)
Net proceeds from issuance of common stock 0 25,101,000
Net proceeds from issuance of preferred stock 0 28,661,000
Preferred dividends (3,988,700) 0
Repurchase of common stock (437,700) 0
Proceeds from exercise of stock options 8,600 18,000
Proceeds from exercise of warrants 413,800 0
Deferred offering cost 0 65,100
NET CASH PROVIDED BY FINANCING ACTIVITIES 33,469,900 72,025,500
NET INCREASE (DECREASE) IN CASH AND RESTRICTED CASH (3,614,200) 10,389,100
CASH AND RESTRICTED CASH AT BEGINNING OF YEAR 26,226,800 2,396,500
CASH AND RESTRICTED CASH AT END OF PERIOD 22,612,600 12,785,600
SUPPLEMENTAL CASH FLOW INFORMATION    
Interest paid 2,959,500 1,915,700
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES    
Refinancing of construction loans 4,478,000 0
Amortization of debt discount capitalized 1,050,200 1,347,800
Promissory note issued for earnest money 150,000 0
Financing of fixed assets additions 351,300 775,300
Conversion of finance lease to equipment loan 394,800 0
Cancellation of finance leases 0 99,100
New right of use obligations 110,000 166,800
Conversion of preferred to common stock 3,595,400 0
Dividends declared but not paid $ 634,600 $ 0