XML 17 R6.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Net loss $ (288,179) $ (373,796)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 49,905 38,082
Forgiveness of Paycheck Protection Program Loans and related interest 0 (295,346)
Inventory net realizable adjustment (9,139) 9,820
Provision for income taxes 1,268 585
Amortization of right-of-use assets 41,570 47,455
Deferred interest on Paycheck Protection Program Loans and SBA Loan, net 2,686 2,816
PIK interest, net 98,342 67,225
Change in:    
Accounts receivable 69,358 (54,052)
Inventories (16,013) (154,434)
Prepaid expenses, other current assets and other assets 42,427 11,072
Trade accounts payable and other current liabilities and operating lease liabilities payable (218,412) 244,864
Net cash used in operating activities (226,187) (455,709)
Cash flows from investing activities:    
Purchases of property and equipment (10,864) (29,508)
Purchases of patents and trademarks (676) (11,941)
Net cash used in investing activities (11,540) (41,449)
Cash flows from financing activities:    
Proceeds from long-term notes 145,000 140,000
Net cash provided by financing activities 145,000 282,777
Net decrease in cash (92,727) (214,381)
Cash, beginning of year 148,349 362,730
Cash, end of year 55,622 148,349
Supplemental disclosures of cash flow information:    
Income Taxes 1,919 639
Interest 2,924 3,655
Long-term Debt Excluding PPP Loan [Member]    
Cash flows from financing activities:    
Proceeds from Paycheck Protection Program Loans $ 0 $ 142,777