Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.21.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2021
Jun. 30, 2020
Cash flows from operating activities:    
Net Loss $ (1,162,661) $ (1,549,973)
Adjustments to reconcile net loss to net cash from operating activities:    
Bad debt expense 5,749 3,954
Inventories reserve (1,329) 4,113
Depreciation expense 80,872 81,125
SBA loan forgiveness (151,500)
Amortization of right-of-use assets (1,675) (755)
Stock-based compensation 24,000 24,000
Stock based compensation - options 213,675 518,700
Changes in operating assets and liabilities:    
Accounts receivable 40,219 (123,035)
Accounts receivable - related party (5,016) (22,410)
Inventories 32,248 (10,117)
Other receivable (2,400) (900)
Prepaid expenses (98,821) 18,356
Deposit 100,000 0
Accounts payable and accrued liabilities 32,400 (20,041)
Accounts payable - related party (17,471) 0
Other current liabilities 164 (12,334)
Interest payable - related party 0 (1,750)
Customer deposit (52,751) (92,419)
Net cash flows used in operating activities (964,297) (1,183,486)
Cash flows from financing activities:    
Proceeds from SBA loan 267,297 405,860
Payment on SBA loan (227) 0
Payment on promissory note 0 (50,000)
Proceeds from bank loan 1,500,000 0
Prepayment on bank loan (4,663) 0
Net cash flows provided by financing activities 1,762,407 355,860
Net change in cash 798,110 (827,626)
Cash beginning of period 583,325 2,192,870
Cash end of period 1,381,435 1,365,244
Supplemental cash flow disclosure:    
Cash paid for income taxes 0 0
Cash paid for interest $ 19,267 $ 1,831