XML 16 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statement of Cash Flow (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Cash Flows from Operating Activities    
Net Income $ 2,265,456 $ 1,722,102
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 1,122,061 649,835
Loss (gain) on sale of operations 1,160,574
Non-cash professional service expense 7,884
Loss (gain) on disposal of assets 10,750 13,386
Deferred income taxes 693,398
Non-cash share-based compensation expense 262,167 129,832
Changes in assets and liabilities:    
Decrease (Increase) in accounts receivable (2,555,058) (2,728,471)
Decrease (Increase) in inventories (1,325,790) (43,467)
Decrease (Increase) in costs and estimated earnings in excess of billings (219,723) 2,341,305
Decrease (Increase) in prepaid expenses & other assets (387,039) (210,473)
Increase (Decrease) in accounts payable 1,400,608 (858,488)
Increase (Decrease) in accrued payroll and related expenses 391,161 182,826
Increase (Decrease) in accrued expenses (253,853) 317,368
Increase (Decrease) in accrued income taxes 602,881 61,933
Increase (Decrease) in unearned revenue 3,783,124 (611,598)
Total adjustments 3,991,863 (54,730)
Net Cash Provided by Operating Activities 6,257,319 1,667,372
Cash Flows from Investing Activities    
Capital expenditures (274,556) (177,941)
Cash paid for acquisition, net (20,209,583) (10,250,000)
Net Cash (Used in) Investing Activities (20,484,139) (10,427,941)
Cash Flows from Financing Activities    
Payments on related party notes (258,870) (682,459)
Payments on bank debt (6,863,889) (1,775,000)
Borrowings on seller note 9,000,000
Borrowings on bank debt 13,824,690 8,694,486
Payments on capital lease (27,529) (53,350)
Net Cash Provided by Financing Activities 15,674,402 6,183,677
Net Increase (decrease) in cash and cash equivalents 1,447,582 (2,576,892)
Cash and cash equivalents at beginning of year 2,444,110 3,607,452
Cash and cash equivalents at end of year 3,891,692 1,030,560
Supplemental disclosures of cash flow information    
Interest Paid 493,527 67,045
Income Taxes Paid 130,745 31,000
Non-cash proceeds received for Class A and Class B Common Shares in exchange for the sale of certain assets $ 1,640,939