Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.20.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2020
Jun. 30, 2019
Cash Flows from Operating Activities    
Net loss $ (2,801,729) $ (3,393,975)
Stock-based compensation:    
401(k) stock 18,433 28,844
Options and warrants 206,256 226,502
Gain on foreign currency translation (20,490) (32,334)
Net realized and unrealized investment losses (448) 1,773
Depreciation and amortization 92,503 112,159
Loss on disposal of asset 410
Amortization of right-of-use asset 92,862 107,411
Amortization of debt discount 7,102 14,736
Recovery of uncollectible assets (28,897)
Loss on derecognition of right-of-use asset and lease liabilities 39,367
Decrease (increase) in assets:    
Accounts receivable (54,914) (378,729)
Inventory 156,670 (179,889)
Deposits 18,451
Prepaid expenses and other current assets (27,075) (1,480)
Increase (decrease) in liabilities:    
Accounts payable and accrued expenses 348,537 182,128
Operating lease liabilities (98,641) (92,420)
Deferred revenue (15,405)
Other liabilities 31,241 (14,678)
Total Adjustments 765,552 (25,567)
Net Cash Used in Operating Activities (2,036,177) (3,419,542)
Cash Flows from Investing Activities    
Purchase of property and equipment (17,203) (121,519)
Net Cash Used in Investing Activities (17,203) (121,519)
Cash Flows from Financing Activities    
Proceeds from loans payable 27,641
Proceeds from loans payable - related parties 267,397
Repayments of loans payable (102,756) (80,235)
Repayments of loans payable - related parties (126,000)
Proceeds from convertible debt obligations 1,358,420 786,000
Repayments of debt obligations (95,500)
Proceeds from common stock offering 3,009,750
Proceeds from PPP Loan 242,487
Proceeds from SBA Economic Injury Disaster Loan 94,000
Repurchase of preferred stock (16,000)
Net Cash Provided by Financing Activities 1,745,189 3,620,015
Effect of Exchange Rate Changes on Cash 418,523 230,722
Net Increase in Cash 110,332 309,676
Cash and Cash Equivalents - Beginning of Period 40,378 58,488
Cash and Cash Equivalents - End of Period 150,710 368,164
Supplemental Disclosures of Cash Flow Information:    
Interest paid 125,561 167,313
Income taxes paid
Non-Cash Investing and Financing Activity    
Accrued stock-based compensation converted to equity 63,415
Debt and interest payable converted to equity   $ 52,660