Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.19.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
OPERATING ACTIVITIES:    
Net loss $ (1,204,207) $ (1,562,137)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization 2,457,183 2,015,508
Deferred rent (49,608)
Lease amortization 1,440,066
Deferred revenue (11,557) (40,873)
Provision for doubtful accounts 105,315 261,541
Provision (benefit) for deferred income taxes 34,585 (187,072)
Foreign exchange loss (gain) 408,057 (105,418)
Interest accretion 381,827 143,030
Gain on sale of assets (26,213)
Stock-based compensation expense 2,324,799 1,523,682
Change in contingent consideration (343,768) 68,253
Changes in operating assets and liabilities, net of businesses acquired:    
Accounts receivable (126,542) 901,683
Contract asset 51,607 (464,470)
Inventory 69,137 (148,858)
Other assets (108,080) (24,869)
Accounts payable and other liabilities (698,408) 2,418,110
Net cash provided by operating activities 4,753,801 4,748,502
INVESTING ACTIVITIES:    
Capital expenditures, net (1,326,650) (743,115)
Cash paid for acquisitions (1,600,000) (12,600,000)
Net cash used in investing activities (2,926,650) (13,343,115)
FINANCING ACTIVITIES:    
Proceeds from issuance of preferred stock, net of fees and expenses 3,719,106 9,354,910
Preferred stock dividends paid (4,464,435) (2,771,192)
Settlement of tax withholding obligations on stock issued to employees (1,320,650) (333,007)
Proceeds from line of credit 6,625,000
Repayments of line of credit (6,625,000)
Repayments of notes payable, net (290,164) (329,426)
Contingent consideration payments (182,664) (111,495)
Other financing activities (33,150)
Net cash (used in) provided by financing activities (2,538,807) 5,776,640
EFFECT OF EXCHANGE RATE CHANGES ON CASH 226,370 (284,685)
NET DECREASE IN CASH (485,286) (3,102,658)
CASH - beginning of the period 14,472,483 4,362,232
CASH - end of the period 13,987,197 1,259,574
SUPPLEMENTAL NONCASH INVESTING AND FINANCING ACTIVITIES:    
Vehicle financing obtained 24,909 90,284
Dividends declared, not paid 1,586,528 1,056,218
Purchase of prepaid insurance through assumption of note 301,359 271,248
Warrants issued 101,989
SUPPLEMENTAL INFORMATION - Cash paid during the period for:    
Income taxes 95,822 29,673
Interest $ 46,089 $ 45,083