Quarterly report pursuant to Section 13 or 15(d)

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDTIED)

v3.23.3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDTIED) - USD ($)
9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Cash flows from operating activities    
Net loss $ (3,038,956) $ (935,469)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Stock-based compensation - amortization of prepaid services 364,001 196,042
Stock-based compensation expense 26,088 337,367
Amortization of discount of notes payable 999,382 1,204,488
Amortization of debt issuance costs 0 79,188
Amortization of right to use assets - operating lease 30,423 281,521
Amortization of patent rights 153,450 153,450
Depreciation expense 11,454 11,204
Loss on change in fair value of profit share 613,445 476,153
Change in assets and liabilities    
Accounts receivable 228,585 (2,283,396)
Inventory 189,529 115,813
Deferred revenue and customer credits 0 22,500
Prepaid expenses and other assets 40,983 (286,838)
Accounts payable and accrued liabilities 1,254,769 818,385
Accrued salaries (54,634) (275,089)
Operating lease liability (32,375) (283,074)
Net cash provided by (used in) operating activities 786,144 (367,755)
Cash flows from investing activities    
Purchase of property and equipment (2,741) (10,727)
Net cash used in investing activities (2,741) (10,727)
Cash flows from financing activities    
Payments of equipment notes payable 0 (2,677)
Proceeds from the issuance of short-term debt - related party 0 250,000
Proceeds from exercise of stock options 209,500 0
Net cash provided by financing activities 209,500 247,323
Net increase (decrease) in cash 992,903 (131,159)
Cash - beginning of period 1,504,225 1,388,307
Cash - end of period 2,497,128 1,257,148
Cash paid during the period for:    
Interest 13,608 0
Taxes 0 13,213
SUPPLEMENTAL DISCLOSURE OF NON-CASH TRANSACTIONS    
Stock issued for prepaid services $ 0 $ 160,000