XML 20 R6.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statement of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Cash flows provided by operating activities:    
Net loss $ (654,200) $ (826,315)
Adjustments to reconcile net loss to cash used in operating activities:    
Depreciation and amortization 14,777 4,689
Loss on debt extinguishment (2,098)
Shares issued for services 250,721 252,127
Shares issued for license fee
Stock based compensation Incentive bonus shares issued to CEO and employees 241,670
Stock based compensation - options 533,300 105,761
Amortization of right-tf-use asset 72,663 67,486
Changes in operating assets and liabilities    
Change in accounts receivable, net 24,234 2,027
Change in accounts receivable - related parties (6,062) 23,098
Change in inventory (114,482) (71,067)
Change in prepaid expenses and other current assets (60,791) (8,219)
Change in other assets 5,000
Change in accounts payable and accrued liabilities (138,784) 5,050
Change in customer deposits and unearned revenue (81,845) 40,801
Change in operating lease liability (72,663) (67,486)
Change in other liabilities (42,442) 92,357
Change in accounts payable - related parties (127,145) 25,756
Net cash used in operating activities (158,147) (353,935)
Cash flows from investing activities:    
Purchase of vehicle and tooling (5,500) (96,724)
Net cash used in investing activities (5,500) (96,724)
Cash flows from financing activities:    
Proceeds from unit offering 545,000 525,000
Proceeds from exercise of warrants 225,000
Proceeds from debt 159,600
Repayment of notes payable (45,000)
Repayment of debt (21,982)  
Net cash provided by financing activities 862,618 525,000
Net change in cash 689,971 74,341
Cash, beginning of period 70,620 78,784
Cash, end of period 769,591 153,125
Supplemental disclosures of cash flow information:    
Cash paid for interest 8,157 4,201
Cash paid for income taxes
Supplemental disclosure of non-cash financing activities:    
Loan payable for purchase of vehicle 55,841
Operating lease assets and liabilities $ 635,613