Total Cost of Sales
Cost of sales increased by $1,574,579 or 41%, to $5,401,631 for the six months ended June 30, 2022, from $3,827,052 for the six months ended June 30, 2021. This increase is primarily attributed to increased sales coupled with higher inventory costs due to higher freight costs.
Gross profit
Gross profit increased by $197,960 or approximately 17%, to $1,369,147 for the six months ended June 30, 2022, to $1,171,187 for the six months ended June 30, 2021. This increase was due to an increase in sales offset by a higher cost of rubber products and higher freight costs.
Operating income
Operating income increased $40,872 to income of $288,355 for the six months ended June 30, 2022, from income of $247,982 for the six months ended June 30, 2021. This increase is attributed to the above-described increase in revenues and gross profit.
Other income (expense)
Other income (expense) decreased by $549,875 to expense of $66,552 for the six months ended June 30, 2022, from income of $483,323 for the six months ended June 30, 2021. This decrease is attributed to one time income events including PPP loan forgiveness of $326,100 coupled with the gain on the sale of the Florida real estate of $225,330 recorded in the 1st quarter of 2021 which were absent in the 2022 reporting period.
Net Income
As a result of the above factors, the Company showed net income of $221,803 for the six months ended June 30, 2022, as compared to a net income of $731,306 for the six months ended June 30, 2021. This decrease is attributed to operational income of $288,355 coupled with gains on the PPP loan forgiveness of $326,100 and a gain on the sale of the Florida real estate of $225,330 for the six months ended June 30, 2021.
Liquidity and Capital Resources
Cash requirements for, but not limited to, working capital, capital expenditures, and debt repayments have been funded from cash balances on hand, revolver borrowings, loans from officers, notes payable and cash generated from operations.
On June 30, 2022, we had cash and cash equivalents of approximately $33,231 as compared to approximately $569,281 as of December 31, 2021, representing a decrease of $536,050. This decrease can be explained by cash used in operating activities of $71,792 primarily attributed to increased buying of inventory and resultant accounts payable to satisfy increased customer demand; offset by cash used in financing activities of $464,258 which was the result of paydowns of the note payable related party of $604,137, offset by increased borrowing on the line of credit of $159,974.
The cash flow from operating activities decreased from cash provided of $194,729 for the six months ended June 30, 2021 to net cash used of $71,792 for the six months ended June 30, 2022. This decrease of $266,521 is primarily attributed to increased accounts payable and inventory offset by a lesser increase in accounts receivable.
The cash flow from investing activities decreased from net cash provided of $712,500 for the six months ended June 30, 2021 to $0 for the six months ended June 30, 2022. This decrease is explained by the proceeds from the sale of the Florida real estate totaling $712,500 in the first quarter of 2021 which was absent for the 2022 rep.
The cash flow from financing activities increased from net cash used of $872,136 for the six months ended June 30, 2021 to net cash used of $464,258 for the six months ended June 30, 2022. This increase is primarily attributed to the company using the proceeds from the sale of the Florida real estate to pay down a portion of the existing debt (including the asset based line of credit in the amount of $593,851) in the 1st quarter of 2021,