XML 17 R5.htm IDEA: XBRL DOCUMENT v3.21.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Operations    
Net income $ 7,267,785 $ 4,725,147
Adjustments to reconcile net income to net cash provided by operations:    
Depreciation, amortization, and other 637,307 539,217
Bad debt expense 28,532 0
Gain on forgiveness of Federal Loan (1,668,200) 0
Write-off of note receivables and accrued interest receivable 949,174 0
Changes in operating assets and liabilities:    
Trade receivables (2,871,070) (1,661,332)
Inventories (2,647,432) (1,108,062)
Prepaid expenses (886,591) (155,518)
Other assets (417,347) (94,830)
Accounts payable and accrued expenses 100,952 1,006,345
Operating leases 21,737 (40,179)
Customer deposits and other liabilities 511,610 23,911
Net cash provided by operations 1,026,457 3,234,699
Investing    
Investment in note receivable (300,000) (1,500,000)
Purchase of property and equipment (3,064,277) (1,882,591)
Acquisition of CExchange assets and liabilities, net of cash acquired 13,136 0
Net cash used in investing (3,351,141) (3,382,591)
Financing    
Payments on notes payable, related party (218,820) (208,421)
Payments on notes payable, retail buildings (44,017) (5,289)
Payments on notes payable, office building (79,335) 0
Proceeds from notes to purchase property 1,772,000 1,452,000
Proceeds from Paycheck Protection Program Note 0 1,668,200
Net cash (used in) provided by financing 1,429,828 2,906,490
Net change in cash and cash equivalents (894,856) 2,758,598
Cash and cash equivalents, beginning of period 9,218,036 4,510,660
Cash and cash equivalents, end of period 8,323,180 7,269,258
Supplemental Disclosures Cash paid during the period for:    
Interest 541,863 443,415
Income taxes 86,000 30,025
Non cash activites:    
Acquisition of CExchange assets and liabilities $ 1,555,892 $ 0