XML 36 R6.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Cash Flows - USD ($)
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Cash Flows from Operating Activities    
Net Income (Loss) $ 100,833 $ (297,793)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and Amortization 270,300 251,116
Bad Debt 1,500  
Stock-based compensation 10,257 141,356
Changes in Operating Assets and Liabilities, net of effects of acquisition:    
Accounts Receivable 36,461 203,712
Inventory (301) 135
Prepaid Expenses 132 3,461
Accounts Payable and Accrued Expenses (2,012) (44,541)
Deferred Revenue (14,980) (10,154)
Customer Deposits (30,543)  
Other Assets 35,675 (199,573)
Net cash provided by operating activities 407,322 47,719
Cash Flows from Investing Activities    
Cash Received in Acquisition of IM Telecom   14,318
Purchase of Assets (3,168)  
Asset Purchase of IM Telecom   (56,611)
Net cash provided by (used in) investing activities (3,168) (42,293)
Cash Flows from Financing Activities    
Payments received on Notes Receivable   25,001
Payments on Operating Lease Liabilities (26,089) (17,517)
Repayment of Revolving Lines of Credit (12,237) (22,147)
Repayment of Notes Payable (24,977)  
Advances made by Stockholder   200,000
Repayments of amounts due to Related Party and Seller (49,044) (27,564)
Dividends Paid to Apeiron shareholders (256,012)  
Net cash provided by (used in) financing activities (368,359) 157,773
Net Change in Cash 35,795 163,199
Cash, Beginning of period 191,474 56,510
Cash, End of period 227,269 219,709
Supplemental disclosure of cash flow information:    
Cash paid for interest 7,201 14,297
Cash paid for taxes
Asset Purchase    
Value of Options   98,482
Right of use assets obtained in exchange for new operating lease liabilities $ 129,108 113,035
IM Telecom, LLC    
Asset Purchase    
Accounts receivable   63,764
Vendor Deposits   1,450
Prepaid Expense   950
Furniture and Equipment at Fair Market Value   1,309
Other Assets   1,450
Accounts Payable and Accrued Expenses, net of cash   (23,870)
License   658,452
Value of Options   $ 98,482