XML 18 R6.htm IDEA: XBRL DOCUMENT v3.21.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended
Mar. 31, 2021
Mar. 31, 2020
Cash Flows from Operating Activities:    
Net (loss) income $ (845,958) $ 107,025
Adjustments to reconcile net loss to net cash used in operations:    
Amortization of discount – notes payable 0 497
Amortization of discount - PIK Notes 98,501 93,462
Amortization of deferred financing costs 0 5,990
Accrued interest on PIK Notes 350,433 343,048
Stock based compensation expense 62,083 6,570
Non-cash lease expense 26,430 24,896
Dividend 7,680 0
Forgiveness of PPP Fund (223,075)  
Change in operating assets and liabilities:    
Accounts receivable 32,687 23,423
Operating lease liabilities (26,548) (24,184)
Deposits and prepaids 57,143 80,778
Accounts payable and accrued liabilities 20,370 65,499
Net cash (used in) provided by operating activities (440,254) 727,004
Cash Flows from Financing Activities:    
Proceeds from notes payable 0 113,750
Proceeds from Paycheck Protection Program Loan 264,472 0
Proceeds from Private Placement 100,000
Payments on notes payable 0 (315,625)
Payments on insurance financing (49,906) (75,879)
Net cash provided by (used in) financing activities 314,566 (277,754)
Net change in cash (125,688) 449,250
Cash at beginning of period 669,560 52,793
Cash at end of period 543,872 502,043
Supplemental disclosure of cash flow information:    
Cash paid for interest 4,395 2,069
Cash paid for income taxes 0 0
Supplemental disclosure of non-cash financing activity:    
Accrued PIK interest paid through issuance of PIK Notes 408,807 107,042
Deemed dividend on Convertible Series B Preferred Stock 60,738 0
Stock issued for cashless options exercised 3,836  
Common stock issued to note holders for financing cost $ 0 $ 1,250