XML 22 R6.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Cash Flow - USD ($)
3 Months Ended 12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2018
Sep. 30, 2017
Cash Flows from Operating Activities        
Net Income (Loss) $ 510,262 $ (313,706) $ 3,613,710 $ 1,408,396
Adjustments to reconcile net income to net cash provided by operating activities:        
Depreciation and amortization 360,241 71,037 1,606,509 720,872
Non-cash professional service expense 7,884
Loss on disposal of assets 10,750 13,386
Loss on disposal of operations 1,160,574
Non-cash share-based compensation expense 394,933 129,832
Deferred income taxes 616,367 1,124,910 693,398
Changes in assets and liabilities:        
Decrease (Increase) in accounts receivable (462,081) 294,442 761,496 (2,434,029)
Decrease (Increase) in inventories (45,718) 89,006 (1,681,250) 45,539
Decrease (Increase) in costs in excess of billings 33,528 (477,358) 2,341,305
Decrease (Increase) in prepaid expenses & other assets 167,577 (124,686) (697,202) (335,159)
Increase (Decrease) in accounts payable 614,896 (103,719) 1,578,467 (962,207)
Increase (Decrease) in accrued payroll and related expenses 46,551 (133,328) 454,624 49,498
Increase (Decrease) in accrued expenses 50,101 3,360 (424,208) 224,674
Increase (Decrease) in accrued income taxes 38,643 (23,000) 251,663 38,933
Increase (Decrease) in unearned revenue 1,318,408 1,300,000 2,656,442 688,402
Total adjustments 2,738,513 1,373,112 6,720,350 1,222,328
Net Cash Provided by Operating Cash Activities 3,248,775 1,059,406 10,334,060 2,630,724
Cash Flows from Investing Activities        
Cash paid for acquisition (11,209,583) (10,250,000)
Capital expenditures (78,585) (154,853) (479,880) (332,794)
Net Cash Provided by (Used in) Investing Activities (78,585) (154,853) (11,689,463) (10,582,794)
Cash Flows from Financing Activities        
Payments on related party notes (331,711) (362,427) (1,014,170)
Payments on bank debt (3,113,908) (9,823,106) (1,775,000)
Borrowings on bank debt 1,468,657 14,186,750 8,694,486
Payments on capital lease (15,335) (14,624) (32,298) (67,974)
Repurchase of Class B shares (11,500) (11,500)
Net Cash Provided by (Used in) Financing Activities (1,660,586) (357,835) 3,968,919 5,825,842
Net Increase (decrease) in cash and cash equivalents 1,509,604 546,718 2,613,516 (2,126,228)
Cash and cash equivalents at beginning of year 934,506 3,060,734 2,444,110 3,060,734
Cash and cash equivalents at end of year 2,444,110 3,607,452 5,057,626 934,506
Supplemental disclosures of cash flow information        
Interest Paid 37,612 67,045 783,739 236,634
Income Taxes Paid 205,514 31,000
Non-cash proceeds received for Class A and Class B Shares in exchange for the sale of certain assets 1,640,939
Non-cash seller note issued for acquisition $ 9,000,000