XML 29 R6.htm IDEA: XBRL DOCUMENT v3.22.4
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Dec. 31, 2021
Sep. 30, 2022
Sep. 30, 2021
Cash flows from operating activities:      
Net loss   $ (39,445,633) $ 576,919
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:      
Depreciation and amortization   177,756 98,435
Amortization of debt issuance costs   5,803,988
Loss on issuance of warrants   25,318,519
Share-based compensation   1,424,125
Provision for bad debts   46,705
Gain on sale   (475,419)
Changes in assets and liabilities:      
Accounts payable   857,858 2,953
Accounts receivable   (29,093) (131,144)
Inventories   43,752 73,760
Prepaid expenses and other current assets   (2,581,642) (30,416)
Accrued expenses and other current liabilities   (6,788,607) 232,831
Net cash provided by (used in) operating activities   (15,172,272) 347,919
Cash flows from investing activities:      
Purchases of property and equipment   (82,644) (33,132)
Proceeds from sale of land and building   808,395
Net cash provided by (used in) investing activities   (82,644) 775,263
Cash flows from financing activities:      
Net proceeds from issuance of common stock   11,529,152
Net borrowings under convertible notes   7,000,000
Fees paid for financing costs   (560,000)
Repayments under lines of credit   (367,976)
Repayments under notes payable   (27,644) (11,073)
Due to Former Parent   3,028,154 (262,869)
Net cash provided by (used in) financing activities   20,969,662 (641,918)
Net increase in cash and cash equivalents and restricted cash   5,714,746 481,264
Cash and cash equivalents and restricted cash, beginning of the year   911,194 176,759
Cash and cash equivalents and restricted cash, end of the period $ 911,194 6,625,940 658,023
Supplemental disclosure of cash flow information:      
Cash paid for interest   203 47,327
Cash paid for income taxes  
Right of use assets   98,736
Operating lease liabilities   98,736
Issuance of warrants to noteholders and placement agent   3,905,458
Original issue discount   3,333,333
Accrued placement agent fees for equity placement   480,000
Accrued placement agent fees for debt placement  
Issuance of common stock upon the distribution from Vinco Ventures, Inc.   18,805
Previously Reported [Member]      
Cash flows from operating activities:      
Net loss (643,233)    
Changes in assets and liabilities:      
Prepaid expenses and other current assets (7,033,350)    
Accrued expenses and other current liabilities 126,627    
Customer deposit 6,999,980    
Net cash provided by (used in) operating activities (549,976)    
Cash flows from investing activities:      
Loan-held for investment, related party (4,000,000)    
Net cash provided by (used in) investing activities (4,000,000)    
Cash flows from financing activities:      
Due to parent 4,616,551    
Net cash provided by (used in) financing activities 4,616,551    
Net increase in cash and cash equivalents and restricted cash 66,575    
Cash and cash equivalents and restricted cash, beginning of the year $ 66,575  
Cash and cash equivalents and restricted cash, end of the period 66,575    
Supplemental disclosure of cash flow information:      
Cash paid for interest    
Cash paid for income taxes