XML 21 R6.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statement of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Cash flows provided by operating activities:    
Net loss $ (296,693) $ (264,045)
Adjustments to reconcile net loss to cash used in operating activities:    
Depreciation and amortization 3,533 3,563
Recovery of Bad Debt (5,695)
Shares issued for services 92,051
Stock Based Compensation 97,570  
Amortization of right-of-use asset 23,861 23,166
Changes in operating assets and liabilities    
Change in accounts receivable, net 103,343 (6,761)
Change in accounts receivable - related parties (131) 18,090
Change in inventory (80,202) (75,323)
Change in prepaid expenses and other current assets 24,998 (48,192)
Change in other assets 1,500
Change in accounts payable and accrued liabilities 61,847 (21,899)
Change in customer deposits and unearned revenue (72,911) 16,969
Change in long term lease liability (23,861) (23,166)
Change in other liabilities (11,436) 61,238
Change in accounts payable - related parties (23,306) 81,240
Net cash used in operating activities (197,583) (143,069)
Cash flows from investing activities:    
Net cash used in investing activities
Cash flows from financing activities:    
Proceeds from unit offering 45,000 500,000
Proceeds from exercise of warrants 125,000
Principal payment on loan payable (7,137)
Net cash provided by financing activities 162,863 500,000
Net change in cash (34,720) 356,931
Cash, beginning of period 70,620 78,784
Cash, end of period 35,900 435,715
Supplemental disclosures of cash flow information:    
Cash Paid for Interest 2,294 427
Cash Paid for Income Taxes
Supplemental disclosure of non-cash financing activities:    
Operating lease Assets and Liabilities $ 635,616