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 ($)
9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Cash flows from operating activities:    
Net Loss $ (2,500,415) $ (1,988,333)
Adjustments to reconcile net loss to net cash from operating activities:    
Bad debt expense 7,794 6,927
Inventories reserve 1,689 (3,853)
Depreciation expense 121,932 121,684
Gain on extinguishment of debt (258,960) 0
Change in fair value of warrant liability 1,284,780 0
Gain on settlement of derivative liability (550,406) 0
Amortization of right-of-use assets (2,985) (1,593)
Stock-based compensation 36,000 36,000
Stock based compensation - options 320,512 605,150
Changes in operating assets and liabilities:    
Accounts receivable (120,503) (179,041)
Accounts receivable - related party 0 (22,410)
Inventories 20,969 788
Other receivable 0 (200)
Prepaid expenses (55,280) (30,689)
Deposit 100,000 (100,000)
Accounts payable and accrued liabilities 172,474 (34,006)
Accounts payable - related party (17,471) 0
Other current liabilities 17,299 (12,334)
Interest payable - related party 0 (1,750)
Customer deposit (57,106) (121,852)
Other liabilities (17,135) 0
Net cash flows used in operating activities (1,496,812) (1,725,512)
Cash flows from investing activities:    
Purchase of property and equipment (6,875) (1,314)
Net cash flows used in investing activities (6,875) (1,314)
Cash flows from financing activities:    
Proceeds from SBA loan 267,297 405,860
Repayment on SBA loan (137,900) 0
Repayment on promissory note 0 (50,000)
Proceeds from bank loan 1,500,000 0
Repayment on bank loan (1,500,000) 0
Proceeds from IPO, net 10,326,131 0
Net cash flows provided by financing activities 10,455,528 355,860
Net change in cash 8,951,841 (1,370,966)
Cash beginning of period 583,325 2,192,870
Cash end of period 9,535,166 821,904
Supplemental cash flow disclosure:    
Cash paid for income taxes 0 0
Cash paid for interest 42,968 1,831
Supplemental disclosure of non-cash financing activities    
Cashless warrant $ 1,776,044 $ 0