XML 17 R7.htm IDEA: XBRL DOCUMENT v3.22.0.1
Condensed Consolidated Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Statement of Cash Flows [Abstract]    
Net loss $ (1,265,147) $ (4,152,506)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation and amortization 639,401 612,136
Interest expense related to debt discount 56,145 276,013
Stock-based compensation 91,959 276,641
Stock and options issued for services 188,421 130,000
Gain on debt extinguishment - Paycheck Protection Program (1,136,262)
Gain on derivative (16,305) (156,540)
Loss (gain) on debt extinguishment 193,562 (379,200)
Changes in assets and liabilities    
Accounts receivable (797,447) (140,361)
Inventories 164,841 (240,700)
Prepaid expenses and other assets (16,831) (51,791)
Accounts payable 584,753 (272,022)
Accrued expenses (219,245) 213,107
Advanced payments (401,306) 401,306
Accrued interest 71,828 214,917
Net cash used in operating activities (1,861,633) (3,269,000)
Investing activities    
Purchase of property and equipment (150,545) (59,662)
Net cash used in investing activities (150,545) (59,662)
Financing activities    
Cash received for stock, net of offering costs 6,000,000 3,797,800
Proceeds from note payable 568,131 568,131
Repayment of convertible notes (840,000) (157,366)
Debt issuance costs (12,008)
Net cash from financing activities 5,728,131 4,196,557
Net change in cash and restricted cash 3,715,953 867,895
Cash and restricted cash, beginning of year 1,959,269 1,091,374
Cash and restricted cash, end of year $ 5,675,222 $ 1,959,269