XML 14 R6.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2022
Mar. 31, 2022
Sep. 30, 2021
Mar. 31, 2021
Sep. 30, 2022
Sep. 30, 2021
Dec. 31, 2021
Cash flows from operating activities:              
Net income (loss) $ (3,109,461) $ (953,966) $ (1,958,819) $ 1,971,192 $ (3,634,831) $ 85,636  
Adjustments to reconcile net income (loss) to net cash used in operating activities:              
(Gain) loss on settlement of debt, net 2,481,231     2,250,411 (2,675,926)  
Share-based compensation 181,199   207,382   658,004 623,501  
Depreciation         161,461 289,569  
Bad debts (recovery)         (3,754) 132,702  
Amortization of intangible assets         258,936 287,970  
Noncash lease expense         217,958 229,093  
Amortization of debt discount         27,083 26,335  
Change in fair value of derivative liabilities (240,300)   88,200   (1,760,300) 1,400 $ (53,600)
Loss on sale of property and equipment         170,801  
Gain on sale of investments         (16,300)  
(Increase) decrease in assets:              
Accounts receivable         28,629 (338,848)  
Other receivables         190,587  
Inventories         876,154 1,275,713  
Prepaid expenses and other         184,376 163,492  
Deferred commission costs         58,600 83,205  
Increase (decrease) in liabilities:              
Accounts payable         332,551 (149,465)  
Accrued expenses and interest payable         172,696 (2,077,141)  
Unearned revenue         (413,988) (880,266)  
Net cash used in operating activities         (395,427) (2,768,529)  
Cash flows from investing activities:              
Acquisition of property and equipment         (54,157)  
Proceeds from the sale of property and equipment         311,300  
Proceeds from the sales of investments         144,210  
Patents and trademark fees         (2,183)  
Net cash provided by investing activities         399,170  
Cash flows from financing activities:              
Proceeds from issuance of term debt         1,402,900  
Proceeds from the issuance of notes - related parties         500,000 533,039  
Proceeds from the issuance of convertible notes payable         290,000  
Proceeds from related party advances         92,731  
Repayment of related party debt         (162,500)  
Repayment of finance lease obligations         (110,293) (130,488)  
Proceeds from issuance of preferred stock         85,000  
Net cash provided by financing activities         404,938 2,095,451  
Net increase (decrease) in cash         9,511 (273,908)  
Cash - beginning of period   $ 151,175   $ 620,539 151,175 620,539 620,539
Cash - end of period $ 160,686   $ 346,631   160,686 346,631 $ 151,175
Cash paid during the period for:              
Interest         287,521 331,849  
Non-cash transactions:              
Common stock issued for accrued compensation         2,110,089  
Common stock issued for settlement of related party payable         335,265  
Common stock issued for cash received in prior period         38,000  
Common stock issued for preferred stock         177  
Prepaid expenses with common stock         291,000  
Prepaid expenses with preferred stock         506,080  
Notes payable paid with preferred stock         1,124,436  
Related party notes payable paid with preferred stock         4,254,992    
Warrants and consulting paid by preferred stock         58,500  
Preferred stock issued for stock subscription payable         103,750  
Vendor payables paid with preferred stock         943,021  
Vendor payables paid directly by related party         100,000  
Reduction of third-party vendor payable with transfer of inventories         2,886,497  
Acquisition of inventories with third-party vendor payable at commencement of second sale agreement         2,886,497  
Derivatives issued as a debt discount         $ 65,000