Annual report pursuant to Section 13 and 15(d)

Consolidated Statements of Cash Flows

v3.21.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Cash Flows From Operating Activities:    
Net Loss $ (2,537,113) $ (3,175,543)
Adjustments to reconcile net loss to net cash used in operating activities:    
Bad debt expense 21,907 5,175
Inventories reserve (852) 6,448
Depreciation expense 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 (2,428) (673)
Stock based compensation 48,000 75,218
Stock option compensation 605,150 432,250
Changes in operating assets and liabilities:    
Accounts receivable (75,125) 102,956
Accounts receivable - related party 0 39,625
Inventories 21,289 15,932
Prepaid expenses (44,282) 68,862
Deposit - Current portion (100,000) 0
Deposits 0 7,210
Accounts payable and accrued liabilities 8,132 (38,705)
Accounts payable - related party 17,471 (4,921)
Other current liabilities (12,238) 9,610
Interest payable - related party (1,750) 1,750
Customer deposit (70,294) 77,540
Other liabilities 4,800 12,335
Net cash flows used in operating activities (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 396,860 0
Payment on promissory note (50,000) 0
Net cash flows provided by financing activities 346,860 0
Net change in cash (1,609,545) (2,262,881)
Cash beginning of period 2,192,870 4,455,751
Cash end of period 583,325 2,192,870
Supplemental cash flow disclosure:    
Cash paid for income taxes 0 0
Cash paid for interest 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