XML 33 R7.htm IDEA: XBRL DOCUMENT v3.19.1
CONSOLIDATED STATEMENTS OF CASH FLOWS
12 Months Ended
Dec. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (5,019,874) $ (5,607,839)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 551,335 538,761
Amortization of debt discounts 175,617 862,500
Bad debt expense 0 3,202
Non-cash interest expense associated with derivative warrants 0 39,944
Option, warrant, RSU and PSU expense 825,521 1,750,620
Stock issued for services 0 25,001
Change in fair value of liability warrants due to exercise price reduction 0 13,262
Unrealized loss on marketable securities 240 450
Change in fair value of derivative liabilities 0 155,027
Amortization of deferred commission 103,383 0
Loss on settlement of debt 267,812 15,724
Changes in operating assets and liabilities:    
Accounts receivable (66,567) (64,374)
Deferred costs (293,026) 0
Other current assets 17,505 (47,846)
Accounts payable and accruals 11,628 (160,213)
Deferred rent (3,393) (207)
Deferred revenue 1,795,033 847,269
Related party payables (9,068) 6,000
Net cash used in operating activities (1,643,854) (1,622,719)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of equipment (10,893) (41,167)
Purchase of domain name (10,000) 0
Software development costs (404,890) (383,802)
Net cash used in investing activities (425,783) (424,969)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Issuance of common stock and warrants for cash 5,609,215 1,550,000
Issuance of convertible note payable-related party 50,000 0
Issuance of convertible notes payable 174,975 862,500
Proceeds from exercise of warrants 10,250 210,000
Proceeds from exercise of options 20,500 0
Repayments of notes payable and capital leases (14,184) (23,800)
Net cash provided by financing activities 5,850,756 2,598,700
Net increase in cash 3,781,119 551,012
Cash-beginning of period 1,960,430 1,409,418
Cash-end of period 5,741,549 1,960,430
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Interest paid 3,491 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 0 758,911
Debt discount originated from derivative feature of warrants attached to note 0 50,000
Common stock issued in settlement of convertible notes payable and accrued interest 225,687 865,336
Debt discount originated from issuance of warrant attached to notes payable 175,617 812,500
Restricted stock units issued in payment of accrued compensation 0 14,583
Common stock issued for cashless exercise of warrants and options 0 8
Common stock issued on conversion of preferred stock 0 1
Equipment acquired from capital leases 95,506 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