XML 15 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Operating activities    
Net income (loss) $ 28,350 $ (381,725)
Adjustments to reconcile net income (loss) to net cash from operating activities:    
Allowance for doubtful accounts 4,278 5,992
Amortization 109,931 109,932
Amortization of debt and warrant issuance costs 84,082
Stock-based compensation 6,000
Changes in operating assets and liabilities:    
Accounts receivable (131,117) (41,808)
Inventory (14,852) 12,886
Prepaid expenses and other current assets (7,088) 3,064
Accounts payable 164,236 134,494
Other current liabilities (66,351) 42,621
Cash flows from operating activities 87,387 (24,462)
Financing activities:    
Proceeds from related-party borrowings 10,300
Proceeds of loan borrowings 146,500 162,000
Repayments of loan borrowings (199,824) (265,992)
Cash flows from financing activities (43,024) (103,992)
Change in cash 44,363 (128,454)
Cash and cash equivalents – beginning of year 51,582 178,694
Cash and cash equivalents - end of period 95,945 50,240
Supplemental disclosures of cash flow activity:    
Cash paid for interest 149,567 36,930
Cash paid for taxes
Supplemental noncash investing and financing activity:    
Debt and accrued interest converted to shares of common stock 12,000
Common stock dividends on A-2 preferred shares $ 59,235