General form of registration statement for all companies including face-amount certificate companies

Consolidated Statements of Cash Flows

v3.21.1
Consolidated Statements of Cash Flows - USD ($)
9 Months Ended 12 Months Ended
Jan. 31, 2021
Sep. 30, 2020
Jan. 31, 2020
Sep. 30, 2019
Apr. 30, 2020
Dec. 31, 2019
Apr. 30, 2019
Dec. 31, 2018
Cash Flows from Operating Activities                
Net loss/income $ (10,089,785)   $ (976,242)   $ (1,601,931)   $ (751,332)  
Stock based compensation 1,068,317   161,529   269,895    
Common stock issued for services 5,571            
Amortization of debt discount 79,187            
Derivative expense 4,630,288            
Change in fair value of derivative 3,433,938            
Changes in operating assets and liabilities                
Accounts receivable (63,255)            
Inventory (405,987)   4,105   48,761    
Other current assets (118,613)   77,670   124,979   (100,000)  
Customer deposits 32,967     38,419    
Accounts payable 345,227   38,152   68,068   20,894  
Accrued expenses 165,129   (9,865)   36,225   7,050  
Net cash used in operating activities (917,016)   (704,651)   (811,584)   (753,388)  
Cash Flows from Investing Activities                
Acquired through acquisitions   46,327   46,327    
Payment for acquisition, net of cash acquired (48,368)            
Net cash provided by investing activities (48,368)   46,327   46,327    
Cash Flows from Financing Activities                
Proceeds from issuance of common stock           684,700  
Capital to be returned           1,800  
Proceeds from exercise of warrants   152,239   152,239    
Proceeds from related party obligations 79,000            
Payments under related party obligations (17,140)     (12,725)    
Proceeds from notes payable 424,419            
Payments under notes payable (365,911)   (4,490)   (91,027)    
Proceeds from convertible debentures 1,080,000   450,000   450,000    
Net cash provided by financing activities 1,200,368   597,749   498,487   686,500  
Net use of Cash 234,984   (60,575)   (266,770)   (66,888)  
Cash, beginning of period 236,668   503,438   503,438   570,326  
Cash, end of period 471,652   442,863   236,668   503,438  
Supplemental disclosure of cash flow information:                
Cash paid for interest 10,749        
Cash paid for taxes        
Noncash transactions                
Common stock issued for services   70,000   204,000   70,000  
Fair value of shares exchanged in acquisitions 6,351,076   1,937,867   $ 1,937,867    
Issuance of Note Payable – Related Party in acquisition 1,753,000            
Conversion of Notes into common stock 450,000            
Conversion of accrued interest into common stock $ 45,024            
FAT SHARK HOLDINGS                
Cash Flows from Operating Activities                
Net loss/income   $ 307,626   $ 239,676   $ 250,242   $ (452,880)
Adjustments to reconcile net loss to net cash from operations:                
Forgiveness of note receivable   (50,000)          
Opening Equity     (4,000)        
Changes in operating assets and liabilities                
Accounts receivable   313,819   175,716   342,603   (722,217)
Inventory   203,125   375,862   448,482   14,782
Other current assets   (271,338)   (5,575)   (145,525)   8,000
Customer deposits   (90,289)   (83,722)   46,816   35,163
Accounts payable   (697,195)   (127,162)   36,234   625,572
Accrued expenses   8,461   391   15,908   20,970
Net cash used in operating activities   (275,791)   571,186   994,760   (470,610)
Cash Flows from Investing Activities                
Net cash provided by investing activities        
Cash Flows from Financing Activities                
Repurchase of common stock     (30,000)   (30,000)  
Payments under notes payable     (863,729)   (863,729)  
Net cash provided by financing activities     (893,729)   (893,729)  
Net use of Cash   (275,791)   (322,543)   101,031   (470,610)
Cash, beginning of period   513,351   412,320   412,320   882,930
Cash, end of period   237,560   89,777   513,351   412,320
Supplemental disclosure of cash flow information:                
Cash paid for interest        
Cash paid for taxes