XML 30 R15.htm IDEA: XBRL DOCUMENT v3.23.1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
12 Months Ended
Dec. 31, 2022
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  
Inventory

Inventory

 

Dec 31, 22

 

 

Dec 31, 21

 

Equipment Parts Inventory

 

 

759,930

 

 

 

731,863

 

Finished Goods Inventory

 

 

254,656

 

 

 

161,918

 

Sales Demo Inventory

 

 

647,790

 

 

 

885,514

 

Work in process Inventory

 

 

31,434

 

 

 

11,657

 

Total Inventory

 

 

1,693,810

 

 

 

1,790,952

 

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

 

2022

 

 

2021

 

Accumulated Depreciation

 

 

(298,718 )

 

 

(186,526 )

Machinery & Equipment

 

 

797,695

 

 

 

797,695

 

Office & Computer Equipment

 

 

25,246

 

 

 

8,420

 

Office Furniture

 

 

55,663

 

 

 

31,029

 

Vehicles

 

 

9,989

 

 

 

9,989

 

R&D Equipment

 

 

37,973

 

 

 

37,973

 

Total Fixed Assets

 

 

627,848

 

 

 

698,580

 

Intangible assets

 

 

December 31st

 

Intangible Assets

 

2022

 

 

2021

 

Accumulated Amortization

 

 

(469,229 )

 

 

(236,130

 

Customer Relationships

 

 

211,000

 

 

 

211,000

 

Equipment Design Documentation

 

 

2,675,000

 

 

 

2,675,000

 

Operational Software & Website

 

 

305,470

 

 

 

301,275

 

Trademarks

 

 

216,800

 

 

 

216,800

 

Total Intangible Assets

 

 

2,939,041

 

 

 

3,167,945

 

Liabilities

 

 

31-Dec-22

 

 

31-Dec-21

 

Liabilities

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

Accounts Payable

 

 

190,387

 

 

 

113,443

 

Deferred Revenue

 

 

-

 

 

 

91,775

 

Accrued Expenses

 

 

 1,181,000

 

 

 

 

 

Lease liability current portion

 

 

344,510

 

 

 

171,757

 

Sales Tax Liability

 

 

-

 

 

 

15,456

 

Total Current Liabilities

 

 

1,715,897

 

 

 

392,431

 

Long Term Liabilities

 

 

487,562

 

 

 

907,013

 

Total Liabilities

 

 

2,203,459

 

 

 

1,299,444

 

Long term liabilities

 

 

December 31

 

Long Term Liabilities

 

2022

 

 

2021

 

ICT Investments Loans

 

 

 

 

 

 

Note 2

 

 

-

 

 

 

261,684

 

Note 1

 

 

-

 

 

 

-

 

Total ICT Investments Loans

 

 

-

 

 

 

261,684

 

PPP Loan

 

 

-

 

 

 

317,328

 

Lease liability, less Current Portion

 

 

487,562

 

 

 

328,001

 

Total Long Term Liabilities

 

 

487,562

 

 

 

907,013

 

Cash flows provided by (used in) operating, investing and financing activities

 

 

 Year ended December 31

 

 

 

2022

 

 

2021

 

Net cash provided by Operating Activities

 

 

(736,971 )

 

 

1,375,287

 

Net cash provided by Investing Activities

 

 

(45,655 )

 

 

(229,465 )

Net cash provided by Financing Activities

 

 

12,348,676

 

 

 

(856,786 )

Net cash increase for period

 

 

11,566,050

 

 

 

289,036

 

Cash at the beginning of period

 

 

615,749

 

 

 

326,713

 

Cash at end of period

 

 

12,181,799

 

 

 

615,749

 

Working capital

 

 

 Year Ended December 31

 

 

 

2022

 

 

2021

 

Cash And Cash Equivalents

 

 

12,181,799

 

 

 

615,749

 

Working Capital (excluding cash and cash equivalents)

 

 

1,325,408

 

 

 

1,482,886

 

Total Working Capital

 

 

13,507,207

 

 

 

2,098,635