XML 16 R6.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statements of Cash Flows - USD ($)
9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Cash Flows from Operating Activities    
Net Income/(Loss) $ 262,835 $ (1,077,822)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and Amortization 763,358 753,350
Bad Debt 1,729 3,300
Stock-based compensation 30,771 259,962
Amount recorded as loan forgiveness on SBA Covid Loans (309,000)  
Changes in Operating Assets and Liabilities, net of effects of acquisition:    
Accounts Receivable (109,713) 375,579
Inventory (313) (477)
Prepaid Expenses 395 6,077
Accounts Payable and Accrued Expenses (82,855) (61,226)
Payments on Operating Lease Liabilities (104,769) (53,254)
Deferred Revenue (15,326) (27,121)
Customer Deposits (31,087) 1,134
Other Assets 35,481 (200,474)
Net cash provided by (used in) operating activities 441,506 (20,972)
Cash Flows from Investing Activities    
Cash Received in Acquisition of IM Telecom   14,318
Note Receivable from Sale of Business Component   66,667
Purchase of Assets (10,833)  
Asset Purchase of IM Telecom   (22,382)
Net cash provided by (used in) investing activities (10,833) 58,603
Cash Flows from Financing Activities    
Repayment of Revolving Lines of Credit (12,237) (67,696)
Advances made by Stockholder   200,000
Proceeds from Federal SBA Covid Loans 459,000  
Repayments of amounts due to Related Party (109,665) (86,808)
Repayments of amounts of Notes Payable (83,403)  
Dividends Paid to Apeiron shareholders (287,630)  
Net cash provided by (used in) financing activities (33,935) 45,496
Net Change in Cash 396,739 83,127
Cash, Beginning of Year 191,474 56,510
Cash, End of Period 588,213 139,637
Supplemental disclosure of cash flow information:    
Cash paid for interest 17,651 29,920
Cash paid for taxes
Asset Purchase of IM Telecom    
Accounts receivable   63,764
Prepaid Expense   2,400
Furniture and Equipment at Fair Market Value   1,308
Accounts Payable and Accrued Expenses, net of cash   (192,548)
License   $ 694,447
Right of use assets obtained in exchange for new operating lease liabilities 129,108  
Right of use asset terminated (32,057)  
Vendor liability settlement $ 80,000