XML 13 R6.htm IDEA: XBRL DOCUMENT v3.20.4
Consolidated Interim Consolidated Statements of Cash Flows - USD ($)
9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Cash flows from Operating Activities    
Net (Loss) Income $ (1,209,698) $ 2,145,049
Adjustments to Reconcile Net (Loss) Income to Net Cash (Used In) Provided by Operating Activities    
Stock based compensation 381,314 85,000
Bad debt expense 50,000  
Depreciation and amortization 13,528 6,519
Changes in Assets and Liabilities    
Decrease (Increase) in accounts receivable 1,443,706 (660,436)
(Increase) in inventories (90,212) (50,189)
(Increase) in vendor deposits (41,761) (190,234)
(Increase) in prepaid expenses (22,398) (79,947)
Increase in income taxes payable   63,259
(Decrease) increase in accounts payable and accrued expenses (152,864) (63,670)
(Decrease) Increase in deferred revenue (498,364) 809,556
Total Adjustments 1,082,949 (1,600,541)
Net Cash (Used in) Provided by Operating Activities (126,749) 544,508
Cash Flows From Investing Activities    
Purchase of machinery and equipment (98,244) (12,999)
Cash paid for patent costs (55,814)  
Net Cash Used in Investing Activities (154,058) (12,999)
Cash Flows From Financing Activities    
Payments on capital leases (4,331)  
(Decrease) in liabilities subject to compromise   (531,511)
Loan from officer 4,225 117,987
Payments on loans payable (37,500) (83,000)
Proceeds for equity raise, net 4,889,091  
Proceeds from payroll protection plan loan 296,827  
Net Cash Provided by (Used In) Financing Activities 5,148,312 (496,524)
Net Increase in Cash and equivalents 4,867,505 34,985
Cash and equivalents at January 1, 1,029,936 793,766
Cash and equivalents at September 30, 5,897,441 828,751
Cash paid during the period for:    
Interest 1,204 $ 9,146
Supplemental Non-Cash Items    
Reclassification from liabilities to be settled in stock to additional paid in capital for shares granted during the period $ 808,986