XML 28 R14.htm IDEA: XBRL DOCUMENT v3.22.1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
12 Months Ended
Dec. 31, 2021
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  
Inventory

Inventory

 

Dec 31, 21

 

 

Dec 31, 20

 

Equipment Parts Inventory

 

 

731,863

 

 

 

690,070

 

Finished Goods Inventory

 

 

161,918

 

 

 

181,453

 

Sales Demo Inventory

 

 

885,514

 

 

 

1,281,564

 

Work in process Inventory

 

 

11,657

 

 

 

19,241

 

Total Inventory

 

 

1,790,952

 

 

 

2,172,328

 

Estimated Useful Lives For Significant Property And Equipment

Category

 

Economic

Useful Life

 

Office furniture and fixtures

 

3-5 years

 

Machinery and equipment

 

5-7 years

 

Intangible Assets

 

7-12 years

 

Fixed Assets

 

 

December 31

 

Fixed Assets

 

2021

 

 

2020

 

Accumulated Depreciation

 

 

(186,526)

 

 

 

(26,409)

 

Machinery & Equipment

 

 

797,695

 

 

 

794,945

 

Office & Computer Equipment

 

 

8,420

 

 

 

8,420

 

Office Furniture

 

 

31,029

 

 

 

31,029

 

R&D Equipment

 

 

37,973

 

 

 

31,053

 

Vehicles

 

 

9,989

 

 

 

9,989

 

Total Fixed Assets

 

 

698,580

 

 

 

849,027

 

Intangible Assets

 

 

December 31st

 

Intangible Assets

 

2021

 

 

2020

 

Accumulated Amortization

 

 

(236,130)

 

 

 

0

 

Customer Relationships

 

 

211,000

 

 

 

211,000

 

Equipment Design Documentation

 

 

2,675,000

 

 

 

2,675,000

 

Operational Software & Website

 

 

301,275

 

 

 

298,280

 

Trademarks

 

 

216,800

 

 

 

0

 

Total Intangible Assets

 

 

3,167,945

 

 

 

3,186,300

 

Liabilities

 

 

31-Dec-21

 

 

31-Dec-20

 

Liabilities

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

Accounts Payable

 

 

105,493

 

 

 

55,756

 

Deferred Revenue

 

 

91,775

 

 

 

779,128

 

Credit cards

 

 

7,950

 

 

 

0

 

Lease liability current portion

 

 

171,757

 

 

 

181,199

 

Sales Tax Liability

 

 

15,456

 

 

 

12,665

 

Total Current Liabilities

 

 

392,431

 

 

 

1,028,749

 

Long Term Liabilities

 

 

907,013

 

 

 

1,169,373

 

Total Liabilities

 

 

1,299,444

 

 

 

2,198,122

 

Long Term Liabilities

 

 

            December 31

 

Long Term Liabilities

 

2021

 

 

2020

 

ICT Investments Loan

 

 

 

 

 

 

Note 2

 

 

261,684

 

 

 

689,927

 

Note1

 

 

0

 

 

 

236,841

 

Total ICT Investments Loan

 

 

261,684

 

 

 

926,768

 

Deferred Rent Liability

 

 

0

 

 

 

28,755

 

Lease liability - less current - Other

 

 

328,001

 

 

 

15,100

 

Total Lease liability - less current

 

 

328,001

 

 

 

43,855

 

PPP Loan

 

 

317,328

 

 

 

198,750

 

Total Long Term Liabilities

 

 

907,013

 

 

 

1,169,373

 

Total Liabilities

 

 

1,299,444

 

 

 

2,508,231

 

Cash Flows Provided By (used In) Operating, Investing And Financing Activities

 

 

 Year ended December 31

 

 

 

2021

 

 

2020

 

 Net cash provided by Operating Activities

 

 

998,353

 

 

 

(1,328,899)

 Net cash provided by Investing Activities

 

 

(136,677)

 

 

 

(4,256,015)

 Net cash provided by Financing Activities

 

 

(572,640

 

 

5,911,628

 

 Cash at the beginning of period

 

 

326,713

 

 

 

0

 

 Net cash increase for period

 

 

289,036

 

 

 

326,714

 

 Cash at end of period

 

 

615,749

 

 

 

326,714

 

Working Capital

 

 

 Year Ended December 31

 

 

 

2021

 

 

2020

 

Cash And Cash Equivalents

 

 

615,749

 

 

 

326,713

 

Working Capital (excluding cash and cash equivalents)

 

 

1,485,887

 

 

 

1,899,674

 

Total Working Capital

 

 

2,101,636

 

 

 

2,226,387