XML 18 R6.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Operating Activities    
Net income (loss) $ (1,196,642) $ 1,016,088
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Depreciation 738,461 466,606
Amortization 163,139 29,762
Goodwill 5,777
Non-cash stock based compensation 1,314,778 1,275,130
Cancellation of stock based compensation (261,208) (163,936)
Issuance of stock to consultant 51,700
Changes in operating assets and liabilities:    
Accounts receivable 227,634 (98,174)
Prepaid expenses and other 7,089 (19,860)
Other assets 2,041 1,263
Accounts payable and accrued expenses (623,552) (416,920)
Net cash provided by operating activities 848,438 2,089,959
Investing Activities    
Purchases of property and equipment (155,551) (785,571)
Note receivable (200,000)
Net cash (used) by investing activities (355,551) (785,571)
Financing Activities    
Purchases of treasury stock (431,755) (48,237)
Net cash (used) by financing activities (431,755) (48,237)
Change in cash and cash equivalents 61,132 1,256,151
Cash and cash equivalents, beginning of year 4,059,606 2,803,455
Cash and Cash Equivalents, End of Year 4,120,738 4,059,606
Supplemental Disclosures    
Cash paid for interest
Cash paid for income taxes 48,164 32,369
Akimbo [Member]    
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Issuance of stock to Akimbo to settle Indemnification liability $ 419,221