XML 51 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities:    
Net income $ 628,577 $ 305,732
Adjustments to reconcile net income to net cash provided by operating activities:    
Bad debt expense 203,136 65,327
Depreciation and amortization 494,179 138,349
Deferred income taxes (276,847) (9,000)
Non-cash interest expense 446,909 0
Excess tax benefit from share based compensation 0 (11,000)
Stock-based compensation expense 282,707 415,875
Changes in operating assets and liabilities:    
Decrease (increase) in accounts receivable (212,591) (248,820)
Decrease (increase) in deposits and prepaids 245,686 72,494
Increase (decrease) in accounts payable (89,329) (40,680)
Increase (decrease) in deferred revenue (523,685) (64,802)
Increase (decrease) in accrued expenses 190,899 130,696
Net cash provided by operating activities 1,389,641 754,171
Cash flows from investing activities:    
Purchase of intangible assets 0 (281,000)
Purchase of acquired business, net of cash acquired (3,178,398) 0
Purchase of furniture, equipment, and improvements (43,863) (18,849)
Net cash used in investing activities (3,222,261) (299,849)
Cash flows from financing activities:    
Proceeds from exercise of stock options, net of income taxes 124,655 43,525
Payment of dividend (117,286) (270,590)
Borrowings on long term debt 2,500,000 0
Excess tax benefit from share based compensation 0 11,000
Advances from line of credit (net) 500,000 275,000
Repayment of line of credit (650,000) (125,000)
Net cash provided by financing activities 2,357,369 (66,065)
Effect of exchange rate changes on cash (61,913) 0
Net change in cash 524,749 388,257
Cash - beginning 1,250,643 862,386
Cash - ending 1,713,479 1,250,643
Supplemental disclosures:    
Cash paid for interest 77,024 12,034
Cash paid for income taxes 699,491 22,594
Non-cash activities:    
Common stock issued for acquisition of customer list 0 140,000
Issuance of beneficial conversion feature to holder of note payable $ 2,500,000 $ 0