v3.25.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
OPERATING ACTIVITIES    
Net income $ (3,174) $ 1,460,284
Adjustments to reconcile net income (loss) to net cash provided (used) by operating activities:    
Net income tax benefit (157,358) 0
Stock compensation 27,652 20,390
Change in fair value of warrants (1,828) 234,913
Depreciation and amortization 499,648 379,516
Amortization of loan closing cost and PIK interest 428,018 520,533
Deferred contract revenue (27,653) 643,271
Deferred contract cost (201,653) (469,263)
Amortization of lease cost in excess of cash paid 55,718 5,783
Changes in operating assets and liabilities (Increase) decrease in:    
Employee retention tax credit receivables 0 (507,726)
Accounts receivable 582,892 (345,373)
Inventories (21,156) 32,049
Prepaid expenses 123,293 106,627
Other assets including long-term portion of accounts receivable 35,895 10,372
Increase in:    
Accounts payable and accrued expenses (443,329) (522,825)
NET CASH PROVIDED BY OPERATING ACTIVITIES 896,965 1,568,551
INVESTING ACTIVITIES    
Purchase of property and equipment (88,301) 13,825
NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES (88,301) 13,825
FINANCING ACTIVITIES    
Payment of principal on Corbel loan (887,406) (1,445,563)
Payment of principal on convertible notes 0 (50,000)
NET CASH USED BY FINANCING ACTIVITIES (887,406) (1,495,563)
Increase (decrease) in cash (78,742) 86,813
Cash at beginning of year 872,335 785,522
Cash at end of year $ 793,593 $ 872,335