XML 15 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Statements of Cash Flows (unaudited) - USD ($)
9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Operating Activities    
Net income $ 158,400 $ 286,500
Adjustments to reconcile net income to net cash provided by operating activities    
Depreciation and amortization 21,600 15,300
Deferred income taxes (47,400)
Other assets 314,500 316,900
Other liabilities (52,800) (51,000)
Net income adjusted for non-cash operating activities 441,700 520,300
(Increase) decrease in assets    
Accounts receivable 612,400 329,300
Inventory (155,600) (158,700)
Prepaid and other (32,900) 113,800
Decrease in liabilities    
Accounts payable and accrued expenses (26,700) (6,000)
Income taxes (36,300) (30,200)
Total increase in operating capital 360,900 248,200
Net cash provided by operating activities 802,600 768,500
Investing Activities    
Additions to fixed assets (31,600) (38,600)
Net cash used in investing activities (31,600) (38,600)
Financing Activities    
Exercise of warrants 2,800 11,000
Net cash provided by financing activities 2,800 11,000
Increase in cash 773,800 740,900
Cash at beginning of year 1,362,800 688,000
Cash at end of period 2,136,600 1,428,900
Supplemental Disclosure of Non-Cash Investing and Financing Activities    
Accumulated depreciation and amortization 600 123,800
Furniture, fixtures and equipment (600) (123,800)
Convertible debentures 97,900
Accrued expenses 46,100
Common stock (57,600)
Paid-in capital $ (86,400)