Quarterly report pursuant to Section 13 or 15(d)

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

v3.22.2.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Cash flows from operating activities    
Net loss $ (935,469) $ (2,354,265)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Stock-based compensation - amortization of prepaid services 196,042 447,107
Stock-based compensation 337,367 5,945
Amortization of discount of notes payable 1,204,488 1,777,243
Amortization of debt issuance costs 79,188 90,883
Amortization of right to use assets 281,521 302,503
Amortization of patent rights 153,450 153,450
Depreciation expense 11,204 56,824
Gain on forgiveness of debt 0 (299,300)
Loss on change in fair value of profit share 476,153 386,951
Changes in operating assets and liabilities    
Increase in accounts receivable (2,283,396) (1,950,439)
Decrease (Increase) in inventory 115,813 (149,591)
Increase in deferred revenue and customer credits 22,500 0
Increase in prepaid expenses and other assets (286,838) (37,154)
Decrease in security deposits 0 2,080
Decrease in accrued salaries (275,089) 0
Increase in accounts payable and accrued liabilities 818,386 1,565,786
Decrease in operating lease liability (283,074) (304,056)
Net cash used in operating activities (367,755) (306,033)
Cash flows from investing activities    
Purchase of property and equipment (10,727) 0
Net cash used in investing activities (10,727) 0
Cash flows from financing activities    
Payment of convertible note 0 (10,000)
Payments of notes payable 0 (34,661)
Payments of equipment notes payable (2,677) (21,750)
Proceeds from the issuance of short term debt - related party 250,000 0
Proceeds from exercise of warrants 0 246,808
Proceeds from exercise of stock options 0 101,250
Proceeds from the issuance of notes payable 0 299,380
Net cash provided by financing activities 247,323 581,027
Net (decrease) increase in cash and cash equivalents (131,159) 274,994
Cash and cash equivalents - beginning of period 1,388,307 591,019
Cash and cash equivalents - end of period 1,257,148 866,013
Cash paid during the period for:    
Interest 0 41,082
Taxes 13,213 4,518
SUPPLEMENTAL DISCLOSURE OF NON-CASH TRANSACTIONS    
Stock issued for prepaid services 160,000 644,250
Stock issued for conversion of convertible notes 0 4,440,000
Stock issued for interest payable $ 0 $ 615,339