XML 19 R6.htm IDEA: XBRL DOCUMENT v3.23.1
Condensed Consolidated Statements of Cash Flows (Unaudited) 2 - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Dec. 31, 2021
CASH FLOW FROM OPERATING ACTIVITIES:        
Net loss $ (288,322) $ (999,403) $ (11,909,903) $ (5,065,781)
Adjustments to reconcile net loss to cash used for operating activities:        
Depreciation 13,242 11,220 43,794 54,649
Impairment of goodwill     2,387,193 0
Reversal of earnout payable – Swivel acquisition     (500,000) 0
Amortization of intangible assets and write-off 81,237 54,231 298,113 216,069
Amortization of resalable software license rights     48,752 10,130
Amortization of note discount     1,147,456 0
Loss on foreign currency 15,000 0 0 50,000
Reserve for investment security     452,821 60,000
Reserve for inventory     400,000 0
Reserve for note receivable     186,000 100,000
Allowance for doubtful account 50,000 0 360,000 200,000
Amortization of debt discount     0 18,000
Amortization of capitalized contract costs 37,529 35,658 106,624 110,681
Share based and warrant compensation for employees and consultants 59,373 87,677 311,864 289,179
Stock based fees to directors 12,002 22,020 76,043 25,536
Bad debt expense 0 25,111 130,111 0
Change in fair value of convertible note (141,991) (0) 396,203 (0)
Deferred income tax benefit     (20,434) 0
Amortization of operating lease right-of-use assets 66,132 51,587 155,353 233,225
Allowance for doubtful accounts (50,000) (0) (360,000) (200,000)
Change in operating assets and liabilities:        
Accounts receivable (1,798,881) (904,930) (339,383) (672,577)
Due from factor (33,000) (2,350) 0 10,953
Capitalized contract costs (8,739) (66,435) (131,969) (194,378)
Inventory 6,554 (15,812) 106,291 (4,609,713)
Prepaid expenses and other 2,219 (124,616) (46,655) (14,534)
Accounts payable 88,040 175,341 239,144 183,614
Accrued liabilities (135,417) 45,669 167,614 320,510
Deferred revenue 178,755 220,874 (120,078) (69,681)
Operating lease liabilities (67,544) (52,722) (173,988) (234,310)
Net cash used for operating activities (1,928,811) (1,434,375) (6,229,034) (8,978,428)
Resalable software license rights (0) (2,505)    
CASH FLOWS FROM INVESTING ACTIVITIES:        
Purchase of Swivel Secure, net of cash acquired of $729,905 0 (543,578) (623,578) 0
Receipt of cash from note receivable 0 3,000 9,000 0
Capital expenditures (0) 4,459 82,040 42,024
Net cash used for investing activities 0 (545,037) (696,618) (42,024)
CASH FLOWS FROM FINANCING ACTIVITIES:        
Proceeds from issuance of convertible notes, net of OID     2,002,000 0
Costs incurred for issuance of convertible note     (155,140) 0
Proceeds from Employee Stock Purchase Plan     56,380 36,630
Repayment of note payable - PistolStar     0 (250,000)
Legal fees     0 (5,228)
Net cash (used in) provided by financing activities (34,289) 0 1,903,240 (218,598)
Effect of exchange rate changes 49,913 26,487 (96,112) 0
NET DECREASE IN CASH AND CASH EQUIVALENTS (1,913,187) (1,952,925) (5,118,524) (9,239,050)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 2,635,522 7,754,046 7,754,046 16,993,096
CASH AND CASH EQUIVALENTS, END OF YEAR 722,335 5,801,121 2,635,522 7,754,046
Repayment of government loan (34,289) 0    
Cash paid for:        
Taxes     25,682 0
Interest 56,919 0 10,462 0
Noncash investing and financing activities:        
Accounts receivable acquired from Swivel Secure 0 702,886 702,886 0
Equipment acquired from Swivel Secure 0 65,640 65,640 0
Other assets acquired from Swivel Secure 0 20,708 20,708 0
Intangible assets acquired from Swivel Secure 0 1,379,589 762,860 0
Goodwill resulting from the acquisition from Swivel Secure 0 450,643 1,258,087 0
Accounts payable and accrued expenses acquired from Swivel Secure 0 431,884 431,884 0
Government loan acquired from Swivel Secure 0 544,000 544,000 0
Deferred tax liability from the acquisition of Swivel Secure     190,715 0
Common stock issued for acquisition of Swivel Secure $ 0 $ 600,004 600,004 0
Common stock issued for acquisition of note payable     700,000 0
Issuance of warrant in conjunction with note payable     94,316 0
Operating lease right-of-use asset and liability for new lease     $ 105,893 $ 0