Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.22.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net (loss) $ (1,060) $ (152,871)
Adjustments to reconcile net (loss) to net cash provided by (used by) operating activities:    
Depreciation and amortization 15,890 9,421
Amortization of right of use asset 36,656 29,076
PPP loan forgiven (10,000)
(Gain) loss on ROU asset disposal (26,168) 643
Bad debt expense 6,170
Amortization of discount on investment in account receivable (13,470) (15,228)
Increase in accrued investment interest income (878) (993)
(Gain) loss on investment in securities, at fair value 250 (4,849)
(Gain) loss on long-term investments 42,430
Decrease (increase) in operating assets    
Finance leases receivable 19,662 18,299
Accounts receivable - trade (30,447) (25,681)
Other receivables 14,153
Prepaid expenses and other current assets (8,268) (126,299)
Employee advances 1,150 850
Increase (decrease) in operating liabilities    
Accounts payable (9,746) 29,653
Accrued expenses 55,830 109,116
Deferred revenue (1,136) (1,625)
Accrued salary, retirement, and benefits - related party 6,700 (31,665)
Net cash provided by (used by) operating activities 101,548 (165,983)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchases of property and equipment (5,422) (7,859)
Down payments on right of use assets (4,280) (37,834)
Proceeds from investment in receivable 100
Net cash (used by) investing activities (9,602) (45,693)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from related party loan 100,000
Proceeds from Paycheck Protection Program loan 76,593
Warrants converted to common stock 14,346
Refund of Paycheck Protection Program payments 551
Payments on related party payable (21,950)
Payments on long-term debt (5,294) (3,829)
Payments on finance lease liability (42,339) (23,574)
Net cash provided by (used by) financing activities (55,237) 149,741
Net change in cash 36,709 (61,935)
Beginning cash 453,939 506,174
Ending cash 490,648 444,239
SUPPLEMENTARY INFORMATION:    
Cash paid for interest 11,553 7,889
Cash paid for income taxes 1,730 740
NON-CASH INVESTING AND FINANCING TRANSACTIONS:    
Right of use assets acquired through operating lease liability 55,624
Right of use assets acquired through finance lease liability 46,760 224,392
Property and equipment acquired through long-term debt $ 22,480