XML 16 R6.htm IDEA: XBRL DOCUMENT v3.21.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Operating Activities    
Net income $ 508,400 $ 754,900
Adjustments to reconcile net income to net cash provided by operating activities    
Depreciation and amortization 21,500 10,800
Bad debt expense 7,000
Deferred income taxes (47,400) (61,400)
Other assets 439,200 193,200
Other liabilities (69,500) 174,300
Common stock issued for services 25,400
Net income adjusted for non-cash operating activities 859,200 1,097,200
(Increase) decrease in assets    
Accounts receivable 64,500 (773,300)
Inventory (196,900) 5,600
Prepaid and other 37,200 (91,400)
Increase (decrease) in liabilities    
Accounts payable and accrued expenses (45,500) 108,700
Income taxes (16,100) 13,800
Total increase (decrease) in operating capital (156,800) (736,600)
Net cash provided by operating activities 702,400 360,600
Investing Activities    
Additions to fixed assets (38,600) (73,400)
Net cash used in investing activities (38,600) (73,400)
Financing Activities    
Exercise of warrants 11,000
Net cash provided by financing activities 11,000
Increase in cash 674,800 287,200
Cash    
Beginning of year 688,000 400,800
End of year 1,362,800 688,000
Cash paid for taxes 45,500 100,000
Supplemental Disclosure of Non-Cash Investing and Financing Activities    
Operating lease right of use - building 241,100
Operating lease liability (241,100)
Accumulated depreciation and amortization 123,800 1,800
Furniture, fixtures and equipment (123,800) (1,800)
Convertible debentures 97,900 30,400
Accrued expenses 46,100 12,300
Common stock (57,600) (17,100)
Paid-in capital $ (86,400) $ (25,600)