XML 18 R6.htm IDEA: XBRL DOCUMENT v3.19.1
STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Cash flows from operating activities:    
Net loss $ (11,531,526) $ (617,020)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 836,292 859,210
Loss on Impairment of goodwill (10,354,172) 0
Stock-based compensation 599,799 118,572
Unrealized (gain) loss on stock price guarantee 3,527 13,310
Loss on sale of property and equipment (1,930) 0
Write off of other receivables 0 1,044
Provision for bad debt 0 14,824
Deferred income taxes (84,075) (77,078)
Changes in assets and liabilities:    
Accounts receivable (53,626) (12,717)
Prepaid expenses and other current assets (72,015) 14,933
Accounts payable 173,561 37,000
Accrued expenses 208,218 71,948
Contract liabilities (119,038) 24,239
Net cash provided by (used in) operating activities 317,219 448,265
Cash flows from investing activities:    
Proceeds from sale of property and equipment 1,182
Purchase of property and equipment (31,006) (28,710)
Net cash used in investing activities (29,824) (28,710)
Cash flows from financing activities:    
Payments on capital leases (8,189) (6,130)
Payments on note payable (295,491) (55,700)
Payments on related party note payable (29,214) (146,350)
Repurchase of common and preferred shares 0 (26,529)
Net cash provided by financing activities (332,894) (234,709)
Effect of exchange rate changes on cash and cash equivalents (60,860) 45,200
Net change in cash and cash equivalents (106,359) 230,046
Cash and cash equivalents, beginning of year 535,520 508,644
Cash and cash equivalents, ending of year 632,331 535,520
Funds held in trust, beginning of year 738,690 508,644
Funds held in trust, end of year 623,331 738,690
Cash, cash equivalents and funds in trust, end of period 623,331 738,690
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Income taxes 1,260 456
Interest 1,673 14,127
SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING AND FINANCING ACTIVITIES    
Repurchase of common and preferred shares with notes payable $ 202,656 $ 148,050