General form of registration statement for all companies including face-amount certificate companies

Consolidated Statements of Cash Flows

v3.20.4
Consolidated Statements of Cash Flows - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Dec. 31, 2019
Dec. 31, 2018
Cash Flows From Operating Activities:        
Net Loss $ (1,988,333) $ (1,905,117) $ (3,175,543) $ (2,024,664)
Adjustments to reconcile net loss to net cash used in operating activities:        
Bad debt expense 6,927 0 5,175 0
Inventory reserve (3,853) 3,601 6,448 26,435
Depreciation expense 121,684 112,107 151,670 27,993
Amortization of intangible assets 0 16,521 9,025 0
Impairment of intangible assets     47,975 0
Impairment of goodwill 0 0 458,490 0
Amortization of right of use assets (1,593) (296) (673) 0
Amortization of debt discount     0 336,713
Stock based compensation 36,000 59,964 75,218 541,377
Stock option compensation 605,150 172,900 432,250 0
Changes in Operating Assets and Liabilities:        
Accounts receivable (179,041) 193,726 102,956 15,403
Accounts receivable - related party (22,410) 39,625 39,625 (39,061)
Inventory 788 (5,210) 15,932 (48,790)
Other receivable (200) (3,625)    
Prepaid expenses (30,689) 68,914 68,862 (107,553)
Deposits (100,000) 7,210 7,210 (662)
Accounts payable and accrued liabilities (34,006) 161,464 (38,705) (154,675)
Accounts payable - related party 0 (4,921) (4,921) 4,921
Other current liabilities (12,334) 0 9,610 6,410
Interest payable - related party (1,750) 0 1,750 0
Customer deposit (121,852) (36,184) 77,540 4,450
Other liabilities 0 (7,210) 12,335 0
Net cash flows used in operating activities (1,725,512) (1,126,531) (1,697,771) (1,411,703)
Cash flows from investing activities:        
Cash from acquisition 0 201,482 201,482 0
Purchase of property and equipment (1,314) (220,793) (11,148) (4,599,792)
Cash paid for building improvement     (205,444) 0
Cash paid for acquisition 0 (550,000) (550,000) 0
Net cash flows used in investing activities (1,314) (569,311) (565,110) (4,599,792)
Cash flows from financing activities:        
Proceeds from SBA loan 405,860 0    
Payment on promissory note (50,000) 0    
Repayment of convertible notes     0 (548,949)
Shares issued for convertible notes     0 548,949
Proceeds from sale of common stock     0 10,072,848
Net cash flows provided by financing activities 355,860 0 0 10,072,848
Net Change in Cash (1,370,966) (1,695,842) (2,262,881) 4,061,353
Cash - Beginning of Period 2,192,870 4,455,751 4,455,751 394,398
Cash - End of Period 821,904 2,759,909 2,192,870 4,455,751
Supplemental Cash Flow Disclosure        
Cash paid for income taxes 0 0 0 0
Cash paid for interest 1,831 0 0 0
Supplemental non-cash financing activities        
Promissory note issued for acquisition 0 50,000 50,000 0
Shares issued for acquisition 0 290,716 290,716 0
Shares issued to reduce notes payable $ 0 $ 0 $ 0 $ 313,700