XML 437 R8.htm IDEA: XBRL DOCUMENT v3.21.2
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Cash flows from operating activities    
Net loss $ (89,231,963) $ (38,501,369)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation of property and equipment 638,796 276,791
Amortization of platform development and intangible assets 24,192,631 10,466,546
Amortization of debt discounts 6,607,212 4,545,675
Change in valuation of warrant derivative liabilities (496,305) 1,015,151
Change in valuation of embedded derivative liabilities (2,571,004) 5,040,000
Loss on conversion of 12% convertible debentures 3,297,539
Accrued and noncash converted interest 9,244,324 3,065,633
Liquidated damages 1,487,577 728,516
Stock-based compensation 14,641,181 10,364,787
Deferred income taxes 210,832 (19,541,127)
Other (245,285) (363,147)
Change in operating assets and liabilities net of effect of business combinations:    
Accounts receivable 362,460 (1,685,948)
Factor receivables (6,130,674)
Subscription acquisition costs (34,945,422) (5,008,080)
Royalty fees 15,000,000 (41,250,000)
Prepayments and other current assets (356,528) (1,702,064)
Other long-term assets (245,525) (276,145)
Accounts payable (1,404,703) 3,323,196
Accrued expenses (3,392,507) 11,986,442
Unearned revenue 21,695,088 9,201,586
Subscription refund liability 891,359 (2,283,351)
Other long-term liabilities 511,055
Operating lease liabilities 1,814,601 (226,724)
Net cash used in operating activities (32,294,587) (56,954,306)
Cash flows from investing activities    
Purchases of property and equipment (1,212,003) (150,763)
Capitalized platform development (3,750,541) (2,537,402)
Proceeds from sale of intangible asset 350,000
Payments for acquisition of businesses, net of cash (315,289) (16,331,026)
Net cash used in investing activities (4,927,833) (19,019,191)
Cash flows from financing activities    
Proceeds from long-term debt 11,702,725 71,000,000
Repayments of long-term debt (17,307,364)
Payment of debt issuance costs on long-term debt (560,500) (7,162,382)
Proceeds from (repayments of) convertible debt (1,130,903) 2,000,000
Proceeds from exercise of common stock options 3,767
Proceeds (repayments), net of borrowings, under line of credit 7,178,791 (1,048,194)
Payment for taxes related to repurchase of restricted common stock (520,444) (256,058)
Payment of restricted stock liabilities (177,425)
Repayment of promissory notes (366,842)
Net cash provided by financing activities 37,284,011 82,919,298
Net increase in cash, cash equivalents, and restricted cash 61,591 6,945,801
Cash, cash equivalents, and restricted cash - beginning of year 9,473,090 2,527,289
Cash, cash equivalents, and restricted cash - end of year 9,534,681 9,473,090
Supplemental disclosure of cash flow information    
Cash paid for interest 645,681 2,852,262
Cash paid for income taxes
Noncash investing and financing activities    
Reclassification of stock-based compensation to platform development 1,608,995 1,307,390
Debt discount on long-term debt 913,865
Discount on convertible debt allocated to embedded derivative liabilities 1,074,000
Exercise of warrants for issuance common stock 735,186
Payment of long-term debt for issuance of Series J convertible preferred stock 4,853,933
Liquidated damages recognized upon issuance of convertible debt 84,000
Restricted common stock units issued in connection with acquisition of LiftIgniter 500,000
Assumption of liabilities in connection with acquisition of LiftIgniter 140,381
Conversion of convertible debt into common stock 21,402,488
Conversion of embedded derivative liabilities into common stock 10,929,996
Payment of long-term debt for issuance of Series K convertible preferred stock 3,367,000
Payment of promissory note for issuance for Series H convertible preferred stock 389,000
Series H Convertible Preferred Stock [Member]    
Cash flows from financing activities    
Proceeds from issuance convertible preferred stock 113,000
Noncash investing and financing activities    
Deemed dividend on convertible preferred stock 502,000
Series I Preferred Stock [Member]    
Cash flows from financing activities    
Proceeds from issuance convertible preferred stock 23,100,000
Payment of issuance costs of convertible preferred stock (1,459,858)
Noncash investing and financing activities    
Liquidated damages liability recorded against cash proceeds for convertible preferred stock 1,940,400
Conversion of convertible preferred stock into common stock 19,699,742
Deemed dividend on convertible preferred stock 5,082,000
Series J Preferred Stock [Member]    
Cash flows from financing activities    
Proceeds from issuance convertible preferred stock 6,000,000 15,000,000
Payment of issuance costs of convertible preferred stock (580,004)
Noncash investing and financing activities    
Liquidated damages liability recorded against cash proceeds for convertible preferred stock 1,680,000
Conversion of convertible preferred stock into common stock 23,739,996
Deemed dividend on convertible preferred stock 586,545
Series K Preferred Stock [Member]    
Cash flows from financing activities    
Proceeds from issuance convertible preferred stock 14,675,000
Payment of issuance costs of convertible preferred stock (560,500)  
Noncash investing and financing activities    
Conversion of convertible preferred stock into common stock 17,481,500
Deemed dividend on convertible preferred stock $ 9,472,050