Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Balance Sheets

v3.22.1
Condensed Consolidated Balance Sheets - USD ($)
Mar. 31, 2022
Dec. 31, 2021
Current assets:    
Cash $ 8,293 $ 71,075
Accounts receivable - net 697,195 464,851
Inventory 156,600 156,600
Prepaid expenses and other assets 119,553 63,942
Total current assets 981,641 756,468
Goodwill 8,366,467 8,366,467
Total assets 9,348,108 9,122,935
Current liabilities:    
Accounts payable and accrued liabilities 1,699,706 1,432,710
Accounts payable and accrued liabilities - related party 153,838 153,838
Shareholder advance 100,000 100,000
Deferred revenue 764,500 472,750
Equity financing 125,000 125,000
Total current liabilities 2,843,044 2,284,298
Long-term liabilities:    
Loans payable 293,972 433,567
Total long-term liabilities 293,972 433,567
Total liabilities 3,137,016 2,717,865
Commitments and contingencies
Series A Convertible Preferred stock, $0.001 par value; 900,000 shares authorized; 39,810 shares issued and outstanding 40 40
Common stock, $0.001 par value; 45,000,000 shares authorized; 11,395,650 and 11,293,030 shares issued and outstanding, respectively 11,396 11,293
Additional paid-in capital 30,237,493 29,805,028
Subscriptions payable 600,000 600,000
Accumulated deficit (24,637,837) (24,011,291)
Total stockholders' equity 6,211,092 6,405,070
Total liabilities and stockholders’ equity $ 9,348,108 $ 9,122,935