Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statement of Cash Flows (Unaudited)

v3.19.2
Condensed Consolidated Statement of Cash Flows (Unaudited) - USD ($)
3 Months Ended
May 05, 2019
May 06, 2018
Cash Flows from Operating Activities    
Net loss $ (9,101,777) $ (5,683,248)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization of property and equipment 1,016,035 631,991
Amortization of intangible assets 49,583 38,154
Amortization of deferred financing fees 12,171 66,405
Loss on disposal of property and equipment 46,857 6,139
Equity based compensation 3,222,563 295,239
Deferred rent 11,772 123,244
Changes in operating assets and liabilities:    
Accounts receivable (1,043,903) (576,732)
Merchandise inventories (4,762,440) (2,212,240)
Prepaid expenses and other current assets (409,621) 308,359
Accounts payable and accrued expenses 2,527,119 1,224,425
Customer deposits 271,536 190,171
Net Cash Used in Operating Activities (8,160,105) (5,588,093)
Cash Flows from Investing Activities    
Purchase of property and equipment (1,930,145) (2,774,190)
Payments for patents and trademarks (77,448) (79,170)
Net Cash Used in Investing Activities (2,007,593) (2,853,360)
Cash Flows from Financing Activities    
Taxes paid for net share settlement of equity awards (3,164,132)
Proceeds from exercise of warrants 4,000
(Paydowns of) proceeds from the line of credit (31,373) 1,499,595
Payments of deferred financing costs (292,095)
Net Cash (Used in) Provided by Financing Activities (3,191,505) 1,207,500
Net Change in Cash and Cash Equivalents (13,359,203) (7,233,953)
Cash and Cash Equivalents - Beginning 49,070,952 9,175,951
Cash and Cash Equivalents - End 35,711,749 1,941,998
Supplemental Cash Flow Disclosures    
Cash paid for interest $ 8,392 $ 40,031