XML 18 R7.htm IDEA: XBRL DOCUMENT v3.20.4
Condensed Consolidated Statements of Cash Flow (Unaudited) - USD ($)
9 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Cash flows from operating activities:    
Net Loss $ (7,348,851) $ (10,150,082)
Adjustments to reconcile Net Loss to Net Cash used by operations:    
Depreciation and amortization 3,588,966 2,957,337
Debt discount amortization 325,141 24,144
Employee stock awards 716,589 688,750
Stock grants 213,130 548,058
Stock for services 87,500 272,000
Contingent consideration payable fair value (88,106)
Interest on convertible promissory notes 146,104
Allowance for doubtful accounts 54,846 (124,313)
Reduction in right of use asset 322,970
Paycheck protection program note forgiveness (624,600)
Loss on disposal of assets 25,400  
Stock issued in lieu of cash payments 48,000
Loss on Jagemann Munition Components 1,000,000
Stock and warrants for note conversion 1,315,494
Changes in Current Assets and Liabilities    
Accounts receivable (3,927,054) 91,995
Due to (from) related parties 150 2,858
Inventories (5,140,518) (250,383)
Prepaid expenses 16,985 301,241
Deposits 164,388 (93,830)
Accounts payable 1,842,472 2,357,708
Accrued liabilities 2,332,819 271,063
Operating lease liability (322,037)
Net cash used in operating activities (5,250,212) (3,103,454)
Cash flows from investing activities    
Purchase of equipment (4,493,051) (356,022)
Net cash used in investing activities (4,493,051) (356,022)
Cash flow from financing activities    
Proceeds from inventory facility 2,250,000
Proceeds from factoring liability 26,079,000 936,750
Payments on factoring liability (25,794,381)
Proceeds from paycheck protection program notes 1,051,985
Proceeds from note payable related party issued 3,500,000 415,000
Payments on note payable - related party (7,235,312) (1,500,000)
Payments on insurance premium note payment (452,471) (322,209)
Proceeds from note payable 4,000,000
Proceeds from convertible promissory notes 1,959,000
Sale of common stock 23,564,619 2,465,540
Common stock issued for exercised warrants 2,288,878
Common stock issuance costs (3,344,436) (285,981)
Contingent consideration payment (300,000)
Net cash provided by financing activities 27,866,882 1,409,100
Net increase/(decrease) in cash 18,123,619 (2,050,376)
Cash, beginning of period 884,274 2,181,246
Cash, end of period 19,007,893 130,870
Supplemental cash flow disclosures    
Cash paid during the period for - Interest 923,454 346,800
Cash paid during the period for - Income taxes
Non-cash investing and financing activities:    
Accounts payable (2,635,797)
Note payable related party 2,635,797
Right of use assets - operating leases (737,680) (4,168,771)
Operating lease liability 737,680 4,168,771
Insurance premium note payment 226,539 165,120
Prepaid expenses (226,539) (165,120)
Convertible promissory note (3,520,000)
Note issuance costs (208,855)
Convertible promissory note conversion 3,728,855 318,226
Convertible promissory note and accrued interest (318,226)
Note payable related party conversion 2,100,000
Note payable related party (2,100,000) (2,596,200)
Other intangible assets 2,312,609
Deposits (109,250)
Equipment 392,841
Stock subscription receivable (664,975)
Common stock 310
Additional paid-in capital 664,665
Total non-cash investing and financing activities