XML 64 R54.htm IDEA: XBRL DOCUMENT v3.20.2
RESTATEMENT OF PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS (Details 3) - USD ($)
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Cash flows from operating activities:    
Net income (loss) $ (934,716) $ (1,442,907)
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Depreciation and amortization 209,261 153,297
Amortization of debt issuance costs 36,953 21,392
Cash expended in excess of expenses (28,012) (17,692)
Stock-based compensation 330,787 210,028
Bad debt expense   150,000
Common stock issued as employee compensation   45,913
Changes in operating assets and liabilities:    
Decrease in accounts receivable 2,139,417 1,245,407
(Increase) decrease in contract assets (2,189,888) 395,057
Increase in inventory (1,378,998) (49,100)
Decrease in prepaid expenses and other current assets 541,791 98,683
Increase (decrease) in accounts payable and accrued expenses 1,993,200 (3,388,922)
Increase (decrease) in contract liabilities (2,353,926) 32,107
Decrease in loss reserve (626,876) (27,456)
Increase (decrease) in income taxes payable (71,871) 868
Net cash used in operating activities (2,332,878) (2,573,325)
Cash flows from investing activities:    
Purchase of property and equipment (210,695) (156,006)
Net cash used in investing activities (210,695) (156,006)
Cash flows from financing activities:    
Payments of long-term debt (603,037) (418,306)
Proceeds from line of credit   2,000,000
Payments of line of credit (300,000)  
Stock offering costs paid (64,371)  
Net cash (used in) provided by financing activities (967,408) 1,581,694
Net decrease in cash and restricted cash (3,510,981) (1,147,637)
Cash and restricted cash at beginning of period 6,128,142 1,430,877
Cash and restricted cash at end of period 2,617,161 283,240
Supplemental disclosures of cash flow information:    
Cash paid during the period for interest 551,635 429,614
Cash paid during the period for income taxes 90,202  
Supplemental schedule of noncash investing and financing activities:    
Equipment acquired under financing lease 399,800  
As Previously Reported [Member]    
Cash flows from operating activities:    
Net income (loss) 1,658,598 1,256,765
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Depreciation and amortization 209,261 153,297
Amortization of debt issuance costs 20,024 21,392
Cash expended in excess of expenses (28,012) (17,692)
Stock-based compensation 330,787 303,940
Common stock issued as employee compensation   45,913
Deferred income taxes (207,346) 405,000
Changes in operating assets and liabilities:    
Decrease in accounts receivable 2,040,174 1,395,407
(Increase) decrease in contract assets (7,416,427) (2,865,025)
Increase in inventory (1,378,998) (49,100)
Decrease in refundable income taxes 435,000  
Decrease in prepaid expenses and other current assets 558,845 98,683
Increase (decrease) in accounts payable and accrued expenses 1,993,200 (3,247,776)
Increase (decrease) in contract liabilities (686,782) 35,198
Increase (decrease) in income taxes payable 138,798 (109,327)
Net cash used in operating activities (2,332,878) (2,573,325)
Cash flows from investing activities:    
Purchase of property and equipment (210,695) (156,006)
Net cash used in investing activities (210,695) (156,006)
Cash flows from financing activities:    
Payments of long-term debt (603,037) (418,306)
Proceeds from line of credit   2,000,000
Payments of line of credit (300,000)  
Stock offering costs paid (64,371)  
Net cash (used in) provided by financing activities (967,408) 1,581,694
Net decrease in cash and restricted cash (3,510,981) (1,147,637)
Cash and restricted cash at beginning of period 6,128,142 1,430,877
Cash and restricted cash at end of period 2,617,161 283,240
Supplemental disclosures of cash flow information:    
Cash paid during the period for interest 551,635 429,614
Cash paid during the period for income taxes 90,202  
Supplemental schedule of noncash investing and financing activities:    
Equipment acquired under financing lease 399,800  
Restatement Adjustments [Member]    
Cash flows from operating activities:    
Net income (loss) (2,593,314) (2,699,672)
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Amortization of debt issuance costs 16,929  
Stock-based compensation   (93,912)
Bad debt expense   150,000
Deferred income taxes 207,346 (405,000)
Changes in operating assets and liabilities:    
Decrease in accounts receivable 99,243 (150,000)
(Increase) decrease in contract assets 5,226,539 3,260,082
Decrease in refundable income taxes (435,000)  
Decrease in prepaid expenses and other current assets (17,054)  
Increase (decrease) in accounts payable and accrued expenses   (141,146)
Increase (decrease) in contract liabilities (1,667,144) (3,091)
Decrease in loss reserve (626,876) (27,456)
Increase (decrease) in income taxes payable $ (210,669) $ 110,195