XML 19 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
4 Months Ended 8 Months Ended 12 Months Ended
May. 15, 2014
Dec. 31, 2014
Dec. 31, 2015
Cash flows from operating activities:      
Net (loss) income     $ (19,231,890)
Adjustments to reconcile net income to net cash (used in) provided from operating activities:      
Depreciation and Amortization     4,554,949
Unrealized gain on swap agreement     (40,958)
Unrealized loss on derivatives     1,664,213
Stock issued to vendors for services     830,970
Stock issued to employees as incentive compensation     7,356,180
Loss on extinguishment of debt     1,899,161
Loss from proportionate share of equity investment     70,347
Loss on disposal of equipment     21,851
Changes in working capital items:      
Accounts receivable, net of allowance     325,322
Prepaid expense and other current assets     (71,247)
Due to Here to Serve Holding Corp.     0
Deposits     (2,651)
Accounts payable and accrued expenses     642,797
Increase in deferred compensation     267,380
Deferred revenue     (112,361)
Derivative liability     0
Other current liabilities     0
Net cash (used in) provided from operating activities     (1,825,937)
Cash flows from investing activities:      
Cash portion paid for acquisition     (22,667,862)
Purchased capitalized software     0
Acquisition of property, plant and equipment     (1,280,011)
Purchased software     0
Proceeds from sale of property, plant and equipment     79,737
Net cash used in investing activities     (23,868,136)
Cash flows from financing activities:      
(Repayments) borrowings on notes due related parties     (134,785)
Member distributions     0
Proceeds from loans     52,207,716
Payments for purchase of treasury stock     0
Increase in capitalized loan fees     (1,395,903)
Principle payments on notes payable     (21,016,907)
(Repayments on) proceeds from line of credit     (1,675,160)
Net cash provided from (used in) financing activities     27,984,961
Net change in cash     2,290,888
Beginning cash     438,907
Ending Cash   $ 438,907 2,729,795
Supplemental disclosure of cash flow information:      
Cash paid for interest     1,374,497
Supplemental Non-Cash Investing and Financing Information:      
Stock as consideration in acquisition     2,625,000
Stock for cancellation of warrants     2,400,000
Stock in exchange for forgiveness of debt     318,927
Contingent liability in conjunction with acquisition     1,000,000
Debt forgiveness by related party in connection with recapitalization     0
Convertible promissory note issued for acquisition     1,250,000
Successor      
Cash flows from operating activities:      
Net (loss) income   (2,656,742)  
Adjustments to reconcile net income to net cash (used in) provided from operating activities:      
Depreciation and Amortization   2,864,985  
Unrealized gain on swap agreement   0  
Unrealized loss on derivatives   0  
Stock issued to vendors for services   0  
Stock issued to employees as incentive compensation   0  
Loss on extinguishment of debt   0  
Loss from proportionate share of equity investment   0  
Loss on disposal of equipment   20,830  
Changes in working capital items:      
Accounts receivable, net of allowance   43,843  
Prepaid expense and other current assets   (140,307)  
Due to Here to Serve Holding Corp.   376,585  
Deposits   0  
Accounts payable and accrued expenses   431,328  
Increase in deferred compensation   243,000  
Deferred revenue   51,778  
Derivative liability   40,958  
Other current liabilities   932,135  
Net cash (used in) provided from operating activities   2,208,392  
Cash flows from investing activities:      
Cash portion paid for acquisition   0  
Purchased capitalized software   (60,512)  
Acquisition of property, plant and equipment   (1,407,251)  
Purchased software   (13,920)  
Proceeds from sale of property, plant and equipment   0  
Net cash used in investing activities   (1,481,682)  
Cash flows from financing activities:      
(Repayments) borrowings on notes due related parties   123,333  
Member distributions   0  
Proceeds from loans   0  
Payments for purchase of treasury stock   (230,000)  
Increase in capitalized loan fees   0  
Principle payments on notes payable   (791,667)  
(Repayments on) proceeds from line of credit   590,000  
Net cash provided from (used in) financing activities   (308,334)  
Net change in cash   418,376  
Beginning cash   20,531 $ 438,907
Ending Cash $ 20,531 438,907  
Supplemental disclosure of cash flow information:      
Cash paid for interest   348,136  
Supplemental Non-Cash Investing and Financing Information:      
Stock as consideration in acquisition   0  
Stock for cancellation of warrants   0  
Stock in exchange for forgiveness of debt   0  
Contingent liability in conjunction with acquisition   0  
Debt forgiveness by related party in connection with recapitalization   1,406,431  
Convertible promissory note issued for acquisition   0  
Predecessor      
Cash flows from operating activities:      
Net (loss) income 271,063    
Adjustments to reconcile net income to net cash (used in) provided from operating activities:      
Depreciation and Amortization 510,263    
Unrealized gain on swap agreement 0    
Unrealized loss on derivatives 0    
Stock issued to vendors for services 0    
Stock issued to employees as incentive compensation 0    
Loss on extinguishment of debt 0    
Loss from proportionate share of equity investment 0    
Loss on disposal of equipment 0    
Changes in working capital items:      
Accounts receivable, net of allowance (153,443)    
Prepaid expense and other current assets 66,176    
Due to Here to Serve Holding Corp. 0    
Deposits 0    
Accounts payable and accrued expenses 133,219    
Increase in deferred compensation 0    
Deferred revenue (32,360)    
Derivative liability 0    
Other current liabilities 0    
Net cash (used in) provided from operating activities 794,918    
Cash flows from investing activities:      
Cash portion paid for acquisition 0    
Purchased capitalized software 0    
Acquisition of property, plant and equipment (170,886)    
Purchased software 0    
Proceeds from sale of property, plant and equipment 0    
Net cash used in investing activities (170,886)    
Cash flows from financing activities:      
(Repayments) borrowings on notes due related parties 0    
Member distributions (585,000)    
Proceeds from loans 0    
Payments for purchase of treasury stock 0    
Increase in capitalized loan fees 0    
Principle payments on notes payable (449,499)    
(Repayments on) proceeds from line of credit 0    
Net cash provided from (used in) financing activities (1,034,499)    
Net change in cash (410,467)    
Beginning cash 1,461,372 $ 1,050,905  
Ending Cash 1,050,905    
Supplemental disclosure of cash flow information:      
Cash paid for interest 52,559    
Supplemental Non-Cash Investing and Financing Information:      
Stock as consideration in acquisition 0    
Stock for cancellation of warrants 0    
Stock in exchange for forgiveness of debt 0    
Contingent liability in conjunction with acquisition 0    
Debt forgiveness by related party in connection with recapitalization 0    
Convertible promissory note issued for acquisition $ 0