XML 18 R7.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statements of Cash Flows - USD ($)
3 Months Ended
Jun. 30, 2020
Jun. 30, 2019
Cash flows from operating activities:    
Net income $ 110,980 $ 257,776
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Deferred income taxes 61,890 0
Depreciation and amortization 29,540 19,075
Amortization of right of use assets 52,450 0
Provision for inventory obsolescence 10,000 10,000
Change in fair value of common stock warrant 0 78,500
Non-cash stock-based compensation 5,276 5,841
Changes in assets and liabilities:    
(Increase) decrease in accounts receivable (397,653) 620,127
Increase in inventories (401,204) (175,342)
Decrease in prepaid expenses & other assets 93,873 1,286
Decrease in accounts payable and accrued liabilities (90,872) (572,448)
(Decrease) increase in accrued payroll, vacation pay and payroll taxes (72,689) 26,957
(Decrease) increase in deferred revenues (70,827) 115,489
(Decrease) increase in operating lease liabilities (52,450) 0
Increase in accrued legal damages 75,144 83,450
Net cash (used in) provided by operating activities (646,542) 470,711
Cash flows from investing activities:    
Purchases of equipment (15,386) (23,507)
Net cash used in investing activities (15,386) (23,507)
Cash flows from financing activities:    
Proceeds from SBA PPP loan 722,577 0
Repayment of line of credit 0 (50,000)
Repayment of finance lease obligations (49) (602)
Net cash provided by (used in) financing activities 722,528 (50,602)
Net increase in cash and restricted cash 60,600 396,602
5,134,739 2,590,727
Supplemental cash flow information:    
Taxes paid 0 0
Interest paid 4,962 20,747
5,195,339 2,987,329
Beginning of period    
Cash 3,126,195 585,856
Restricted cash 2,008,544 2,004,871
End of period    
Cash 3,185,796 981,806
Restricted cash $ 2,009,543 $ 2,005,523