XML 20 R7.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Dec. 31, 2018
CASH FLOWS FROM OPERATING ACTIVITIES      
Net income/(loss) $ (1,266,525) $ 593,483  
Adjustment to reconcile net income/(loss) to net cash provided by/(used in) operating activities      
Change in derivative liabilities 583,657 (28,416)  
Interest expense from derivative instruments 24,637 54,518  
Employee stock compensation 130,537 56,526  
Provision for doubtful accounts (23,353) (3,387) $ 41,782
Depreciation and amortization 216,500 141,925  
Operating lease right-of-use assets 160,165 0  
Changes in operating assets and liabilities      
Accounts receivable 2,208,749 1,502,206  
Prepaid expenses 122,471 29,547  
Other current assets 3,571 (9,271)  
Other assets 42,759 (20,977)  
Accounts payable and accrued expenses (840,066) (1,024,533)  
Operating lease liability (160,165) 0  
Patent settlement liability 0 (112,500)  
Deferred revenue (1,036,926) (2,282,127)  
Net cash provided by/(used in) operating activities 166,011 (1,103,006)  
CASH FLOWS FROM INVESTING ACTIVITIES      
Purchase of property and equipment (270,711) (92,794)  
Purchase of Acuity software 0 (552,403)  
Net cash (used in) investing activities (270,711) (645,197)  
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceeds/(repayments) from revolving line of credit (400,000) 1,750,000  
Proceeds from exercise of warrants 450,000 0  
Principal repayment of finance lease obligation (30,365) 0  
Net cash provided by/(used in) financing activities 19,635 1,750,000  
Effect of exchange rate changes on fixed and intangible assets 1,887 (3,898)  
Effect of exchange rate changes on cash and cash equivalents (5,430) 1,287  
Net increase/(decrease) in cash and cash equivalents (88,608) (814)  
Cash and cash equivalents at beginning of period 1,440,524 1,176,551 1,176,551
Cash and cash equivalents at end of period 1,351,916 1,175,737 $ 1,440,524
Supplemental disclosures of cash flow information:      
Income taxes 75,041 1,035  
Interest 245,256 254,092  
Non-cash transactions:      
Restricted stock issuance/(forfeiture) 77,610 0  
Common stock issued for the purchase of Acuity software 0 500,000  
Reclassification of warrant feature liability associated with warrant exercise 66,781 0  
Operating lease right of use assets and operating lease liability upon adoption of ASU 2016-02, Leases (Topic 842) $ 1,729,630 $ 0