XML 18 R7.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Cash Flow (Unaudited) - USD ($)
3 Months Ended
Jun. 30, 2021
Jun. 30, 2020
Cash flows from operating activities:    
Net Income/(Loss) $ 9,536,660 $ (3,103,789)
Adjustments to reconcile Net Loss to Net Cash provided by/(used in) operations:    
Depreciation and amortization 3,516,851 1,169,001
Debt discount amortization 109,667
Employee stock awards 699,500 255,300
Stock grants 66,914 76,766
Contingent consideration payable fair value (56,638) (27,968)
Allowance for doubtful accounts 71,157 15,906
Gain on disposal of assets (12,044)
Reduction in right of use asset 27,087 90,321
Loss on Jagemann Munition Components 1,000,000
Changes in Current Assets and Liabilities    
Accounts receivable 2,124,556 (1,145,584)
Due to (from) related parties 150
Inventories (12,072,607) (2,110,684)
Prepaid expenses 1,114,473 214,014
Deposits (3,119,492) (156,184)
Accounts payable 7,021,584 1,095,093
Accrued liabilities (208,131) 847,466
Operating lease liability (39,203) (89,455)
Net cash provided by/(used in) operating activities 8,670,667 (1,759,980)
Cash flows from investing activities    
GDI acquisition (50,651,444)
Purchase of equipment (1,611,316) (471,882)
Proceeds from disposal of assets 59,800
Net cash used in investing activities (52,202,960) (471,882)
Cash flow from financing activities    
Payments on inventor facility (832,143)
Proceeds from factoring liability 23,651,000 6,952,000
Payments on factoring liability (24,397,199) (7,050,191)
Payments on assumed debt from GDI (50,000,000)  
Proceeds from inventory facility 1,758,003
Proceeds from paycheck protection program notes 1,051,985
Payments on note payable - related party (150,775) (247,490)
Payments on insurance premium note payment (415,003) (129,510)
Payments on note payable (4,000,000)
Common stock issued for exercised warrants 477,811 30,304
Common stock issuance costs (3,170,422)
Sale of preferred stock 35,000,000
Net cash provided by/(used in) financing activities (23,836,731) 2,365,101
Net increase/(decrease) in cash (67,369,024) 133,239
Cash, beginning of period 118,341,471 884,274
Cash, end of period 50,972,447 1,017,513
Supplemental cash flow disclosures    
Interest 189,116 160,195
Income taxes
Non-cash investing and financing activities:    
Acquisition stock issuances 132,645,000
Insurance premium note payment 1,693,764
Dividends accumulated on preferred stock 337,745
Operating lease liability 737,680
Note payable related party 2,635,797
Stock subscription receivable $ 1,840,910