XML 16 R5.htm IDEA: XBRL DOCUMENT v3.19.1
CONDENSED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Cash flows from operating activities:    
Net loss $ (211,986) $ (509,370)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization 125,562 220,288
Amortization of operating lease right-of-use assets 3,748 0
Share-based compensation 58,840 356,354
Unrealized loss (gain) on stock price guarantee 6,414 (8,498)
Changes in assets and liabilities:    
Accounts receivable (57,987) 6,772
Prepaid expenses and other current assets 20,636 (19,260)
Accounts payable 96,122 11,894
Accrued expenses 40,690 (3,188)
Contract liabilities (46,700) (9,566)
Operating lease obligations (3,574) 0
Net cash provided by operating activities 31,765 45,426
Cash flows from investing activities:    
Purchase of property and equipment (5,424) (18,756)
Net cash used in investing activities (5,424) (18,756)
Cash flows from financing activities:    
Payments on finance leases (2,121) (2,024)
Payments on note payable (15,346) (76,565)
Payments on related party note payable 0 (29,965)
Net cash used in financing activities (17,467) (108,554)
Effect of exchange rate changes on cash and cash equivalents 4,780 (17,747)
Net change in cash and cash equivalents 13,654 (99,631)
Cash and cash equivalents, beginning of period 632,331 738,690
Cash and cash equivalents, end of period 645,985 639,059
Funds held in trust 0 189,577
Cash, cash equivalents and funds held in trust at end of period 645,985 639,059
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Cash paid during the period for: income taxes 500 800
Cash paid during the period for: interest 0 964
SUPPLEMENTAL DISCLOSURES OF NON-CASH ITEMS    
Repurchase of preferred and common stock with note payable $ 0 $ 51,744