XML 29 R18.htm IDEA: XBRL DOCUMENT v3.21.2
Summary of Significant Accounting Policies (Tables)
9 Months Ended
Sep. 30, 2021
Accounting Policies [Abstract]  
Schedule of credit and concentration risks
Customer  Percentage of Sales 
   September 30,
2021
   September 30,
2020
 
   (Unaudited)   (Unaudited) 
1   41.6%   23.2%
2   26.1%   25.8%
3   
*
    21.6%

 

Customer  Percentage of Sales 
   September 30,
2021
   September 30,
2020
 
   (Unaudited)   (Unaudited) 
1   36.8%   28.2%
2   26.2%   32.1%
3   12.5%   13.9%

 

   Percentage of Receivables 
Customer  September 30,
2021
   December 31,
2020
 
   (Unaudited)     
1   53.5%   57.1%
2   15.4%   
*
 
3   
**
    12.0%
4   
**
    11.2%

 

Schedule of calculation of net income (loss)
   Three Months Ended   Nine Months Ended 
   September 30,
2021
   September 30,
2020
   September 30,
2021
   September 30,
2020
 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
Net (Loss) Income per statement of operations  $(66,000)  $(477,000)  $21,000   $(1,003,000)
Add: Convertible Note Interest for Potential Note Conversion   -    
-
    232,000    
-
 
                     
(Loss) Income used to calculate diluted earnings per share  $(66,000)  $(477,000)  $253,000   $(1,003,000)

 

Schedule of basic and diluted earnings per share
   Three Months Ended   Nine Months Ended 
   September 30,
2021
   September 30,
2020
   September 30,
2021
   September 30,
2020
 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
                 
Weighted average shares outstanding used to compute basic earnings per share   32,074,053    30,620,990    32,022,873    30,524,874 
Effect of dilutive stock options and warrants   
-
    
-
    2,663,000    
-
 
Effect of dilutive convertible notes payable   
-
    
-
    4,057,892    
-
 
Weighted average shares outstanding and dilutive securities used to compute dilutive earnings per share   32,074,053    30,620,990    38,743,765    30,524,874 

 

Schedule of anti-dilutive securities
   Three Months Ended   Nine Months Ended 
   September 30,
2021
   September 30,
2020
   September 30,
2021
   September 30,
2020
 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
Stock Options   1,178,000    163,000    186,000    163,000 
Warrants   1,828,000    1,423,000    1,068,000    1,423,000 
    3,006,000    1,586,000    1,254,000    1,586,000 

 

   Three Months Ended   Nine Months Ended 
   September 30,
2021
   September 30,
2020
   September 30,
2021
   September 30,
2020
 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
Stock Options   1,330,000    1,696,000    
          -
    1,696,000 
Warrants   
-
    760,000    
-
    760,000 
Convertible notes payable   5,092,000    5,092,000    
-
    5,092,000 
    6,422,000    7,548,000    
-
    7,548,000