XML 19 R6.htm IDEA: XBRL DOCUMENT v3.23.1
STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Cash flows from operating activities:    
Net loss $ (3,561,657) $ (1,568,813)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Stock based compensation 143,181 117,587
Depreciation and amortization 240,923 186,379
Amortization of debt discount 637,879 51,891
Bad debt expense 27,000 9,000
Forgiveness of note payable and interest 0 (120,505)
Restructure of short term debt and interest 60,973 0
(Increase) decrease in assets:    
Accounts receivable (89,180) 217,529
Prepaid expenses and other assets 71,396 (64,213)
Increase (decrease) in liabilities:    
Accounts payable 1,150,716 193,790
Deferred revenue 52,789 177,692
Accrued expenses 204,660 244,099
Accrued retirement 11,183 10,747
Net cash used by operating activities (1,050,137) (544,817)
Cash flows from investing activities:    
Purchase of property and equipment (969) (13,506)
Capitalization of software development costs (215,054) (229,528)
Net cash used by investing activities (216,023) (243,034)
Cash flows from financing activities:    
Proceeds from notes payable 1,737,552 403,200
Debt issuance costs (242,297) (25,160)
Proceeds from notes payable - related parties 0 578,000
Repayment of notes payable - short-term (322,340) 0
Proceeds from the exercise of common stock options 17,000 98,930
Repayment of long-term obligations 0 (200,000)
Net cash provided by financing activities 1,189,915 854,970
Net (decrease) increase in cash (76,245) 67,119
Cash - beginning of period 99,432 32,313
Cash - end of period 23,187 99,432
Supplemental Disclosures of Cash Flow Information:    
Cash payments for interest 269,777 84,203
Non-cash investing and financing activities:    
Warrant issued in conjunction with debts 635,151 202,052
Settlement of accounts receivable, notes payable, and accrued interest 322,500 0
Common stock issued for prepaid consulting agreement 0 58,125
Right of use asset operating lease and lease liability $ 691,010 $ 0