XML 16 R6.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net (loss) $ (3,590,174) $ (2,838,702)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 394,238 437,070
Amortization of debt discounts 32,430 15,751
Bad debt expense 0 358
Non cash interest expense associated with derivative warrants   39,944
Option, warrant, RSU and PSU expense 730,443 876,105
Stock issued for services 0 25,001
Unrealized loss on marketable securities 30 0
Change in fair value of derivative liabilities 0 (131,855)
Amortization of deferred commission 59,705 0
Changes in operating assets and liabilities:    
Accounts receivable (125,980) (28,214)
Deferred costs (201,142) 0
Other current assets 40,419 (13,450)
Accounts payable and accruals 155,128 (184,184)
Deferred rent (2,507) (1,273)
Deferred revenue 1,264,919 681,891
Related party payables (9,068) 0
Net cash (used in) operating activities (1,251,559) (1,121,558)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of equipment (10,893) (22,904)
Software development costs (308,933) (234,841)
Net cash (used in) investing activities (319,826) (257,745)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Issuance of common stock for cash 5,609,215 50,000
Issuance of convertible note payable-related party 50,000 0
Issuance of convertible notes payable 50,000 50,000
Proceeds from common stock subscription 0 1,450,000
Repayments of notes payable and capital leases (7,595) (18,000)
Net cash provided by financing activities 5,701,620 1,532,000
Net increase in cash 4,130,235 152,697
Cash-beginning of period 1,960,430 1,409,418
Cash-end of period 6,090,665 1,562,115
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Interest paid 1,327 0
Income taxes paid 0 0
Non cash investing and financing activities:    
Reclassify fair value of liability warrants from equity to liability upon issuance 0 6,062
Reclassify fair value of liability warrants from liability to equity upon exercise 0 184,569
Debt discount originated from derivative feature of warrants attached to note 0 50,000
Debt discount originated from issuance of warrants attached to notes payable 100,000 0
Restricted stock units issued in payment of accrued compensation 0 14,583
Equipment acquired from capital leases 77,864 0
Accounting Standards Update 2017-11 [Member]    
Non cash investing and financing activities:    
Effect of adoption of Accounting Codification Standard 2014-09, Revenue from Contracts with Customers 2,984,010 0
Accounting Standards Update 2014-09 [Member]    
Non cash investing and financing activities:    
Effect of adoption of Accounting Codification Standard 2014-09, Revenue from Contracts with Customers $ 80,153 $ 0