v3.24.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:    
Net loss $ (3,040,364) $ (3,487,367)
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation 545,549 658,371
Gain on disposal of fixed asset (8,920)
PPP loan forgiveness (385,900)
RRF loan forgiveness (700,454)
Changes in assets and liabilities:    
Inventories (12,124) (24,326)
Other assets (1,252,669) (150,404)
Accounts payable and accrued expenses (33,915) 883,871
Due to related party (148,544) (1,276,193)
Other payables 59,785 (16,822)
Net used in operating activities (4,591,656) (3,798,770)
Cash flows from investing activities:    
Purchases of property and equipment (1,471,151) (1,473,275)
Net cash used in investing activities (1,471,151) (1,473,275)
Cash flows from financing activities:    
Advance from line of credit 700,000 300,000
Proceeds from borrowings 812,000 258,133
Repayments on bank notes payables (715,892) (209,719)
Proceeds from loan payable to financial institutions 595,400
Repayment of loan payable to financial institutions (61,161)
Proceeds from sale of common shares 56,000 10,345,650
Net cash provided by financing activities 1,386,347 10,694,064
Net (decrease) increase in cash (4,676,460) 5,422,019
Cash – beginning of period 6,509,121 1,087,102
Cash – end of period 1,832,661 6,509,121
Supplemental disclosures of non-cash financing activities:    
Forgiveness of paycheck protection program (PPP) loan 385,900
Forgiveness of restaurant revitalization fund (RRF) loan 700,454
Cash paid during the years for:    
Interest 218,153 88,300
Income taxes $ 48,647 $ 19,245

Source