Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statement of Cash Flows (Unaudited)

v3.21.2
Condensed Consolidated Statement of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Cash flows from operating activities:    
Income (loss) from continuing operations $ 702,900 $ (1,565,500)
Income (loss) from discontinued operations 292,100 (344,800)
Net income (loss) 995,000 (1,910,300)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization 102,400 131,700
Stock-based compensation expense 12,600 14,200
Non-cash expense for interest, common stock issued for debt penalty 125,400
Provision for doubtful accounts receivable (200) (10,800)
Gain on abandonment of subsidiary (1,458,000)
Non-cash expense for interest, accretion of debt discount 29,900 60,100
Gain on debt distinguishment – PPP Loan (623,800)
Gain on disposition of assets (229,300)
Changes in operating assets and liabilities:    
Accounts receivable (158,700) 223,900
Costs in excess of billings on uncompleted contracts (116,900) (67,100)
Inventory (21,900) (136,300)
Prepaid expenses and other assets 66,500 39,500
Accounts payable, accrued liabilities, and customer deposits 105,700 220,000
Billings in excess of revenue on uncompleted contracts (96,800) (15,000)
Deferred revenue (24,700) (24,700)
Payroll taxes payable 24,900
Net cash used in operating activities (1,418,200) (1,324,500)
Cash flows from investing activities:    
Purchase of property and equipment (3,000) (131,600)
Proceeds from the sale of fixed assets 192,100
Net cash provided (used) by investing activities 189,100 (131,600)
Cash flows from financing activities:    
Payments of notes and capital lease obligations (130,400) (173,900)
Payments of short-term notes - related party (40,000)
Proceeds from short-term notes - related party 10,000
Proceeds from short-term and long-term debt 1,335,000 882,200
Proceeds from paycheck protection program 130,100 590,300
Net cash provided by financing activities 1,304,700 1,298,600
Net increase (decrease) in cash 75,600 (157,500)
Cash at the beginning of period 47,300 354,700
Cash at the end of period 122,900 197,200
Supplemental disclosures of cash flow information:    
Cash paid for interest 47,700 21,200
Financing of prepaid insurance premiums 52,400 94,700
Non-cash repayment of debt 188,900
Non-cash repayment of debt - PPP Loan 213,200
Non-cash repayment of debt – PPP Loan, discontinued operations 410,600
Non-cash payment of interest $ 22,500