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

Consolidated Statements of Cash Flows

v3.21.1
Consolidated Statements of Cash Flows - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2021
Mar. 31, 2020
Dec. 31, 2020
Dec. 31, 2019
Cash Flows From Operating Activities:        
Net Loss $ (682,516) $ (922,306) $ (2,537,113) $ (3,175,543)
Adjustments to reconcile net loss to net cash used in operating activities:        
Bad debt expense 8,357 0 21,907 5,175
Inventories reserve (3,287) 189 (852) 6,448
Depreciation expense 40,537 40,598 162,242 151,670
Amortization of intangible assets     0 9,025
Impairment of intangible assets     0 47,975
Impairment of goodwill     0 458,490
Amortization of right of use assets (837) (378) (2,428) (673)
Stock based compensation 12,000 12,000 48,000 75,218
Stock option compensation 106,838 259,350 605,150 432,250
Changes in operating assets and liabilities:        
Accounts receivable (165,725) (94,161) (75,125) 102,956
Accounts receivable - related party 0 (23,977) 0 39,625
Inventories 20,975 (14,437) 21,289 15,932
Prepaid expenses 53,340 6,634 (44,282) 68,862
Deposit - Current portion 100,000 0 (100,000) 0
Deposits     0 7,210
Accounts payable and accrued liabilities 142,464 123,969 8,132 (38,705)
Accounts payable - related party (17,471) 0 17,471 (4,921)
Other current liabilities 0 (12,334) (12,238) 9,610
Interest payable - related party 0 (1,750) (1,750) 1,750
Customer deposit (53,450) (22,984) (70,294) 77,540
Other liabilities     4,800 12,335
Net cash flows used in operating activities (438,775) (649,587) (1,955,091) (1,697,771)
Cash flows from investing activities:        
Cash from acquisition     0 201,482
Purchase of property and equipment     (1,314) (11,148)
Cash paid for building improvement     0 (205,444)
Cash paid for acquisition     0 (550,000)
Net cash flows used in investing activities     (1,314) (565,110)
Cash flows from financing activities:        
Proceeds from SBA loan 267,297 0 396,860 0
Payment on promissory note 0 (50,000) (50,000) 0
Proceeds from bank loan 1,500,000 0    
Prepayment on bank loan (3,600) 0    
Net cash flows provided by financing activities 1,763,697 (50,000) 346,860 0
Net change in cash 1,324,922 (699,587) (1,609,545) (2,262,881)
Cash beginning of period 583,325 2,192,870 2,192,870 4,455,751
Cash end of period 1,908,247 1,493,283 583,325 2,192,870
Supplemental cash flow disclosure:        
Cash paid for income taxes 0 0 0 0
Cash paid for interest $ 5,437 $ 1,831 1,831 0
Supplemental disclosures of non-cash investing and financing activities:        
Promissory note issued for acquisition     0 50,000
Shares issued for acquisition     $ 0 $ 290,716