Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statement of Cash Flows (Unaudited)

v3.22.2.2
Condensed Consolidated Statement of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Cash flows from operating activities:    
Loss from continuing operations $ (1,542,300) $ 702,900
Loss from discontinued operations 292,100
Net lncome (loss) (1,542,300) 995,000
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization 76,600 102,400
Stock-based compensation expense 12,600
Gain on abandoment of subsidiary   (1,458,000)
Non-cash expense for interest, accretion of debt discount 29,900
Gain on debt distinguishment (96,600) (623,800)
Gain on disposition of assets (229,300)
Bad debt 19,800 (200)
Changes in operating assets and liabilities:    
Accounts receivable (351,100) (158,700)
Contract assets (72,800) (116,900)
Inventory 179,400 (21,900)
Prepaid expenses and other assets 29,800 66,500
Accounts payable, accrued liabilities, and customer deposits 893,900 105,700
Contract liabilities (5,500) (96,800)
Deferred revenue 9,700 (24,700)
Net cash used in operating activities (859,100) (1,418,200)
Cash flows from investing activities:    
Purchase of property and equipment (31,800) (3,000)
Proceeds from the sale of fixed assets 192,100
Net cash (used) provided by investing activities (31,800) 189,100
Cash flows from financing activities:    
Payments of notes and capital lease obligations (71,800) (130,400)
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 919,300 1,335,000
Proceeds from paycheck protection program 130,100
Net cash provided by financing activities 847,500 1,304,700
Effect of exchange rate changes on cash  
Net increase (decrease) in cash (43,400) 75,600
Cash at the beginning of period 188,800 47,300
Cash at the end of period 145,400 122,900
Supplemental disclosures of cash flow information:    
Cash paid for interest 34,600 47,700
Investment in PSMW 182,200
Financing of prepaid insurance premiums 52,400
Non-cash repayment of debt 50,800 188,900
Non-cash repayment of debt - PPP Loan 96,600 213,200
Non-cash repayment of debt - PPP Loan, discontinued operations 410,600
Non-cash payment of interest $ 15,400 $ 22,500