v3.25.1
STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (728,981) $ (521,805)
Adjustments to reconcile net loss to net cash from operating activities:    
Depreciation and amortization 820,854 833,510
Non-cash lease expense 173,496 140,302
Loan fee amortization 5,827 3,312
Change in operating assets and liabilities:    
Accounts receivable 827,995 (216,815)
Inventories (690,866) (566,885)
Prepaid expenses and other current assets 66,067 15,096
Income tax receivable (296,742) (211,400)
Unearned revenue (118,789) (30,705)
Lease liabilities (122,118) (109,509)
Grapes payable (1,519,087) (2,446,233)
Accounts payable 540,119 (198,720)
Accrued expenses (295,038) 297,083
Net cash from operating activities (1,337,263) (3,012,769)
CASH FLOWS FROM INVESTING ACTIVITIES    
Additions to vineyard development costs (15,994) (23,644)
Additions to property and equipment (99,350) (306,654)
Net cash from investing activities (115,344) (330,298)
CASH FLOWS FROM FINANCING ACTIVITIES    
Payment on installment note for property purchase (27,620) (26,023)
Proceeds from bank overdraft (81,622) 129,105
Proceeds from (payments on) line of credit (1,201,832) 635,946
Payment on long-term debt (236,010) (128,473)
Proceeds from long-term debt 3,011,697 2,500,000
Proceeds from issuance of preferred stock 250,502
Net cash from financing activities 1,464,613 3,361,057
NET CHANGE IN CASH AND CASH EQUIVALENTS 12,006 17,990
CASH AND CASH EQUIVALENTS, beginning of period 320,883 238,482
CASH AND CASH EQUIVALENTS, end of period 332,889 256,472
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Purchases of property and equipment and vineyard development  costs included in accounts payable 11,354 194,351
Reduction in investor deposits for preferred stock $ 718,857