XML 15 R5.htm IDEA: XBRL DOCUMENT v3.20.2
Statements of Cash Flows - USD ($)
9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Operating Activities    
Net income $ 286,500 $ 441,100
Adjustments to reconcile net income to net cash provided by operating activities    
Depreciation and amortization 15,300 2,900
Deferred income taxes (47,400) (61,200)
Other assets 316,900 69,500
Other liabilities (51,000) 192,300
Net income adjusted for non-cash operating activities 520,300 644,600
(Increase) decrease in assets    
Accounts receivable 329,300 (255,500)
Inventory (158,700) (27,500)
Prepaid and other 113,800 (37,500)
Increase (decrease) in liabilities    
Accounts payable and accrued expenses (6,000) 76,400
Income taxes (30,200) (1,100)
Total increase in operating capital 248,200 (245,200)
Net cash provided by operating activities 768,500 399,400
Investing Activities    
Additions to fixed assets (38,600) (2,200)
Net cash used in investing activities (38,600) (2,200)
Financing Activities    
Exercise of warrants 11,000
Net cash provided by financing activities 11,000
Increase in cash 740,900 397,200
Cash at beginning of year 688,000 400,800
Cash at end of period 1,428,900 798,000
Supplemental Disclosure of Non-Cash Investing and Financing Activities    
Operating lease right of use - building 241,100
Operating lease liability (241,100)
Accumulated depreciation and amortization 123,800 1,800
Furniture, fixtures and equipment (123,800) (1,800)
Convertible debentures 97,900 30,400
Accrued expenses 46,100 12,300
Common stock (57,600) (17,100)
Paid-in capital $ (86,400) $ (25,600)