Condensed Statements of Operations
(Unaudited)
Three Months Ended
|
Six Months Ended
|
|||||||
2022 |
2021 |
2022 |
2021 |
|||||
REVENUES |
|
$236,660 |
|
$144,148 |
|
$288,504 |
|
$602,288 |
COST OF REVENUE |
193,075 |
116,397 |
233,166 |
244,728 |
||||
GROSS PROFIT |
43,585 |
27,751 |
55,338 |
357,560 |
||||
OPERATING EXPENSES: |
||||||||
Salaries & Benefits |
1,184,818 |
985,348 |
2,476,828 |
1,832,520 |
||||
Stock-Based Compensation |
167,439 |
116,441 |
338,415 |
233,919 |
||||
Operations and R&D Costs |
146,885 |
280,700 |
290,303 |
477,040 |
||||
Investor, Public Relations and Marketing |
152,300 |
114,762 |
246,626 |
223,103 |
||||
Organization Costs |
60,817 |
158,529 |
119,566 |
236,145 |
||||
Legal & Professional Service Fees |
144,528 |
244,019 |
355,944 |
420,866 |
||||
Office Expenses |
303,600 |
151,871 |
509,032 |
300,096 |
||||
Depreciation & Amortization |
29,861 |
25,783 |
61,445 |
48,814 |
||||
Other Operating Expenses |
89,177 |
91,198 |
176,964 |
177,554 |
||||
Total Operating Expenses |
2,279,425 |
2,168,651 |
4,575,123 |
3,950,057 |
||||
LOSS FROM OPERATIONS |
(2,235,840 |
(2,140,900 |
(4,519,785 |
(3,592,497 |
||||
OTHER INCOME (EXPENSE) |
||||||||
Interest Income |
1,176 |
7,018 |
2,747 |
7,073 |
||||
Gain on Derivative Liability |
- |
290,156 |
- |
1,092,441 |
||||
State Incentives |
- |
- |
76,628 |
- |
||||
Exchange Rate Gain (Loss) |
(10,436) |
208 |
(10,766) |
158 |
||||
Interest Expense |
(2,070) |
(2,029 |
(3,389) |
(3,382) |
||||
Total Other Income (Expense) |
(11,330 ) |
295,353 |
65,220 |
1,096,290 |
||||
LOSS BEFORE PROVISION FOR INCOME TAXES |
(2,247,170 ) |
(1,845,547 |
(4,454,565 ) |
$ (2,496,207 ) |
||||
Provision for income Taxes |
- |
- |
- |
- |
||||
Net Loss |
|
(2,247,170 ) |
|
$ (1,845,547 |
|
$ (4,454,565 ) |
|
$ (2,496,207 ) |
Preferred Dividends |
(14,220) |
(14,220 |
(28,440) |
(75,127) |
||||
Net Loss Applicable to Common Stockholders |
|
$ (2,261,390 ) |
|
$ (1,859,767 |
|
$ (4,483,005 ) |
|
$ (2,571,334 ) |