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

Condensed Consolidated Statements of Cash Flows

v3.21.1
Condensed Consolidated Statements of Cash Flows - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2021
Mar. 31, 2020
Dec. 31, 2020
Dec. 31, 2019
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net loss $ (803,142) $ (284,860) $ (2,763,375) $ (1,379,756)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:        
Depreciation expense 67,450 65,254 269,926 250,328
Amortization of intangible asset 6,250 6,250 25,000 25,000
Amortization of right to use 7,563 11,939 28,073 9,552
Impairment of other asset     50,000
Amortization of convertible debt, net 501,164 74,837 956,554 257,445
Stock based compensation 14,200 74,000
Change in fair value of derivative liabilities     69,677
Gain on debt extinguishment     (269,261) (134,677)
Fair value of options granted     830,900
Convertible debt issued for services     113,000
Changes in operating assets and liabilities:        
Accounts receivable (94,176) 72,045 67,322 (73,827)
Inventory (239,490) (77,686) 4,876 (97,274)
Unbilled revenue (2,067) 5,368 495 11,029
Prepaid expense 12,652 16,812 (16,670)
Other current assets (19,195) 76,609 68,874 (53,073)
Accounts payable and accrued liabilities 114,261 120,709 (111,616) 289,751
Lease liabilities (7,589) (11,939) (28,158) (12,374)
Provision for income taxes 164 (1,330) (2,899) 11,160
Contract liabilities (5,157) (5,136) (4,503) 21,506
Net cash (used in) provided by operating activities (459,764) 64,712 (836,980) (659,203)
CASH FLOWS FROM INVESTING ACTIVITIES:        
Purchase of property and equipment (459) (10,933) (34,903) (70,194)
Net cash used in investing activities (459) (10,933) (34,903) (70,194)
CASH FLOWS FROM FINANCING ACTIVITIES:        
Repayments of note payable, related party, net (226) 20,536 50,989 12,044
Repayments of notes payable (60,643) (7,226) 0 (46,422)
Proceeds of convertible debt 350,000 1,177,000 757,000
Proceeds from (repayments to) note payable Coronavirus loans     362,457 (46,422)
Repayments to convertible notes payable     (87,778)
(Repayments to) proceeds from line of credit     (24,483) 24,483
Net cash provided by financing activities 289,131 13,310 1,565,963 659,327
Effect of exchange rate on cash 1,611 (4,373) (40,680) 2,544
Net (decrease) increase in cash (169,481) 62,716 653,400 (67,526)
Cash beginning 728,762 75,362 75,362 142,888
Cash end 559,282 138,078 728,762 75,362
SUPPLEMENTAL CASH FLOW INFORMATION        
Interest 20,270
Income tax
Non-cash adjustments during the period for        
Beneficial conversion feature on convertible debt 340,420 74,837 1,136,901 805,000
Conversion of convertible debt into common shares 458,091 11,326    
Issuance common stock from convertible debt     687,734
Long term debt issued in exchange for preferred stock     168,270
Obtaining right of use asset for lease liability $ 11,939 $ 86,377