XML 17 R6.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Consolidated Statements of Cash Flows (Unaudited)    
Net income (loss) $ (86,477) $ 868,270
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Change in fair value of warrants 124,500 0
Amortization of value of stock options 2,991 6,395
Depreciation and amortization 212,051 194,857
Amortization of lease cost in excess of cash paid in accordance with ASU 2016-02 15,818 25,253
Deferred income taxes 0 274,190
(Increase) decrease in:    
Employee Retention Tax Credit 0 (1,460,444)
Accounts receivable 449,143 (27,134)
Inventories (33,736) (8,821)
Prepaid expenses 37,485 23,453
Other assets including long-term portion of receivables 51,283 (27,422)
Decrease in deferred contract income (20,306) 0
Increase in deferred contract cost 3,987 0
Decrease in accounts payable and accrued expenses (195,164) (60,834)
NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES 561,575 (192,237)
INVESTING ACTIVITIES    
Purchase of property and equipment (18,832) (13,336)
NET CASH USED IN INVESTING ACTIVITIES (18,832) (13,336)
FINANCING ACTIVITIES    
Principal payment on Corbel loan (250,000) (116,667)
NET CASH USED BY FINANCING ACTIVITIES (250,000) (116,667)
(Decrease) Increase in cash 292,743 (322,240)
Cash at beginning of period 872,335 785,523
Cash at end of period 1,165,078 463,283
Supplemental schedule of investing and financing activities    
Cash paid for interest $ 278,395 $ 271,160