XML 103 R5.htm IDEA: XBRL DOCUMENT v3.20.1
STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Operating activities    
Net loss $ (1,686,641) $ (216,382)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 47,739 47,947
Gain on sale of fixed assets (1,244)
Provision for slow moving inventory 30,368 13,611
Reduction in reserve for bad debts 10,000
Compensation expense on stock-based arrangements with employees and consultants 54,412 52,590
Impairment of capitalized patent costs 66,234 105,665
Amortization of Operating right of use asset 147,736
Changes in operating assets and liabilities:    
Accounts receivable 271,620 (23,098)
Inventories (118,611) (447,555)
Prepaid expenses and other current assets 40,146 3,065
Other assets 850
Sales incentives (99,128)
Accounts payable (2,022) 230,094
Accrued liabilities 361,599 208,113
Deferred compensation (21,830) (61,750)
Operating lease liabilities (146,666)
Net cash used in operating activities (945,916) (187,222)
Investing activities    
Purchases of property and equipment (26,009)
Proceeds from sale of equipment 5,000
Capitalized patent costs (11,845) (81,268)
Net cash used in investing activities (11,845) (102,277)
Financing activities    
Proceeds from short term loan 43,100
Repayment of short term loan (3,592)
Proceeds from issuance of notes payable to stockholders 883,000 601,273
Repayment of note payable to stockholder (250,000)
Payment of capital lease obligations (3,443)
Net cash provided by financing activities 922,508 347,830
Net increase / (decrease) in cash (35,253) 58,331
Cash at beginning of year 112,769 54,438
Cash at end of year 77,516 112,769
Supplemental cash flow information:    
Cash paid for interest 647 109,167
Cash paid for taxes
Noncash investing and financing activities:    
Forgiveness of stockholder loan and accrued interest 26,250
Conversion of accrued interest into note payable 395,510
Operating right of use assets obtained in exchange for operating lease liabilities 890,009
Addition to leasehold improvement as lease incentive $ 35,690