XML 44 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended 12 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Dec. 31, 2012
Dec. 31, 2011
Cash flows from operating activities:        
Net income $ 697,964 $ 192,603 $ 305,732 $ 239,276
Adjustments to reconcile net income to net cash provided by operating activities:        
Depreciation and amortization 211,212 104,020 138,349 54,704
Bad debt expense 131,409 60,819 65,327 121,949
Deferred income taxes 7,326 100,906 (9,000) 21,800
Non-cash interest expense 134,409 0 0 0
Excess tax benefit from share based compensation 0 0 (11,000) 0
Stock-based compensation expense 222,439 327,858 415,875 101,144
Changes in operating assets and liabilities:        
Decrease (increase) in accounts receivable 130,098 (264,785) (248,820) (307,804)
Decrease (increase) in deposits and prepaids (172,189) 51,900 72,494 (101,116)
Increase (decrease) in accounts payable 89,538 (54,807) (40,680) 37,996
Increase (decrease) in accrued expenses 74,982 (69,289) 130,696 183,883
Increase (decrease) in deferred revenue (376,466) (92,532) (64,802) 126,326
Net cash provided by operating activities 1,150,722 356,693 754,171 478,158
Cash flows from investing activities:        
Purchase of property and equipment (40,444) (9,065) (18,849) (43,940)
Purchase of acquired business, net of cash acquired (3,178,399) 0 0 0
Acquisition of intangible assets 0 (281,000) (281,000) (40,000)
Net cash used in investing activities (3,218,843) (290,065) (299,849) (83,940)
Cash flows from financing activities:        
Proceeds from exercise of stock options 50,685 30,825 43,525 0
Repurchase of common stock 0 0 0 (36,545)
Payment of dividend (117,286) (115,751) (270,590) 0
Excess tax benefit from share based compensation 0 0 11,000 0
Advances from line of credit (net) 350,000 255,000 275,000 0
Borrowings on long term debt 2,500,000 0 0 0
Repayment of line of credit 0 0 (125,000) 0
Net cash provided by financing activities 2,783,399 170,074 (66,065) (36,545)
Effect of exchange rate changes on cash (39,247) 0 0 0
Net change in cash 715,278 236,702 388,257 357,673
Cash - beginning 1,250,643 862,386 862,386 504,713
Cash - ending 1,926,674 1,099,088 1,250,643 862,386
Supplemental disclosures:        
Cash paid for interest 21,739 9,126 12,034 28
Cash paid for income taxes 446,564 22,594 22,594 0
Non-cash activities:        
Common stock issued for acquisition of customer list 0 140,000 0 0
Issuance of beneficial conversion feature to holder of note payable $ 2,500,000 $ 0 $ 0 $ 0