Annual report pursuant to Section 13 and 15(d)

Consolidated Statements of Cash Flows

v3.22.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income (loss) $ (256,466) $ (677,541)
Adjustments to reconcile net income (loss) to net    
Depreciation and amortization 51,710 27,656
Non-cash amortization on right of use assets 147,092 82,609
PPP loan forgiven (86,593) (452,348)
EIDL grant forgiven (10,000)
(Gain) loss on equipment disposal (86) (67)
Bad debt expense 19,580 50,983
Amortization of discount on investment in account receivable (65,657) (87,694)
Change in accrued interest income (4,287) (3,917)
(Gain) loss on investment in securities, at fair value (842) 10,292
(Gain) loss on long-term investments (175) 4,669
(Gain) loss on investment in installment receivable (22,718) 139,148
Decrease (increase) in operating assets    
Finance lease receivable 69,301 318,402
Accounts receivable - trade (217,712) (18,145)
Other receivables (33,222)
Prepaid expenses and other current assets 3,555 41,226
Employee advances (2,700) 3,371
Increase (decrease) in operating liabilities    
Accounts payable 22,465 (55,307)
Accrued expenses 170,443 47,378
Deferred revenue 110 (6,455)
Accrued salary, retirement and benefits - related party (9,469) 28,896
Net cash provided by (used by) operating activities (215,671) (556,844)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of investment securities (38,471) (83,536)
Proceeds from securities sold 73,130 38,418
Purchase of contractual interest in legal recovery (15,137) (35,334)
Purchases of property and equipment (62,665) (52,177)
Proceeds from sale of property and equipment 91,881 835
Down payment on right of use assets (60,475) (25,254)
Proceeds from investment in receivable 117,000 4,000
Net cash provided by (used by) investing activities 105,263 (153,048)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from paycheck protection program loans 76,593 459,842
Payments on paycheck protection program loans (551)
Proceeds from EIDL loan 149,900
Proceeds from EIDL grant 10,000
Proceeds from related party loan 200,000 20,000
Payments on short term loan from related party (27,472)
Payments on long-term debt (90,640) (24,017)
Payments on finance lease liability (127,780) (58,247)
Net cash provided by (used by) financing activities 58,173 529,455
Net change in cash (52,235) (180,437)
Beginning cash 506,174 686,611
Ending cash 453,939 506,174
SUPPLEMENTARY INFORMATION:    
Cash paid for interest 47,128 30,087
Cash paid for income taxes 9,940 10,610
NON-CASH INVESTING AND FINANCING TRANSACTIONS:    
Right of use assets acquired through finance lease liability 440,258 174,656
Property and equipment acquired via long-term debt $ 98,700 $ 81,812