General form of registration statement for all companies including face-amount certificate companies

Condensed Consolidated Statements of Cash Flows

v3.20.4
Condensed Consolidated Statements of Cash Flows - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Dec. 31, 2019
Dec. 31, 2018
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net loss $ (1,358,745) $ (996,194) $ (1,379,756) $ (1,194,706)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation expense 199,242 184,484 250,328 263,864
Amortization of intangible asset 18,750 18,750 25,000 25,000
Amortization of right to use 23,773 2,196 9,552
Stock based compensation 130,400 219,518
Fair value of options exercised 33,000    
Fair value of options granted 130,400    
Impairment of other asset     50,000
Amortization of convertible debt, discount 752,130 211,330 257,445
Change in fair value of derivative liabilities 69,677 69,677
Imputed interest     110
Convertible debt issued for services 113,000 113,000
Gain on debt extinguishment (269,261) (134,677) (134,677)
Change in operating assets and liabilities:        
Accounts receivable 81,739 (74,915) (73,827) 123,968
Inventory (135,648) (179,186) (97,274) 63,870
Unbilled revenue 877 19,087 11,029 80,528
Prepaid expense 16,812 (35,789) (16,670) 2,435
Other current assets 57,800 (39,505) (53,073) 4,500
Accounts payable and accrued liabilities (61,747) 217,680 289,751 18,781
Lease liabilities (21,562) (4,811) (12,374)
Provision for income taxes (1,330) 333 11,160 (1,765)
Contract liabilities (780) 25,356 21,506 (196,288)
Net cash used in operating activities (471,800) (603,183) (659,203) (590,185)
CASH FLOWS FROM INVESTING ACTIVITIES:        
Purchase of property and equipment (30,752) (51,414) (70,194) (30,331)
Net cash used in investing activities (30,752) (51,414) (70,194) (30,331)
CASH FLOWS FROM FINANCING ACTIVITIES:        
Repayments of note payable, related party, net (18,889) (20,856) 12,044 32,029
Proceeds from issuance of preferred stock     500,000
Proceeds from (repayments to) note payable     (46,422)
Repayments from line of credit (19,685)    
Repayments from note payable (46,422) (46,422)  
Repayments from convertible notes payable (87,778) (87,778)
Proceeds from note payable 343,907    
Proceeds of convertible notes payable 958,000 757,000 757,000
Proceeds from (repayments to) line of credit     24,483
Net cash provided by financing activities 1,263,333 601,944 659,327 532,029
Effect of exchange rate on cash (19,130) 998 2,544 (1,951)
Net increase (decrease) in cash 741,651 (51,656) (67,526) (90,438)
Cash beginning of period 75,362 142,888 142,888 233,326
Cash end of period 817,013 91,232 75,362 142,888
Cash paid during the period for        
Interest 20,270 20,270
Income tax     5,099
Non-cash adjustments during the period for        
Beneficial conversion feature on convertible debt 898,918 805,000 805,000
Long term debt issued in exchange for preferred stock 168,270 168,270
Conversion of convertible debt into common shares 585,589    
Obtaining right of use asset for lease liability $ 59,906 $ 86,377 $ 86,377