XML 18 R7.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statement of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Cash flows from operating activities:    
Net loss $ (24,922,052) $ (10,503,611)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 797,801 304,669
Amortization 7,847,434 4,614,131
Amortization of financing lease right-of-use asset 8,400
Operating lease expense 444,436 76,557
Bad debt expense 647,643
Gain on the sale of assets (663)
Stock based compensation 531,157
Amortization of debt discounts and debt issuance costs 4,287,794
Other, net 292,823 360,255
Loss on extinguishment of debt 21,882
Changes in assets and liabilities:    
Accounts receivable 627,609 (654,169)
Inventory (322,361) (460,852)
Prepaids 354,768 (1,708,911)
Other current assets (248,447) (3,983,220)
Accounts payable 2,719,261 (2,545,190)
Accrued liabilities 420,632 1,415,744
Accrued interest 1,079,067 413,097
Deferred revenue 7,643 (109,044)
Operating lease liabilities (273,903) (77,565)
(Repayments)/advances from related party (94,653) 1,086,316
Other current liabilities 1,478,963 114,730
Other non-current assets (168,100)
Net cash (used in) operating activities (4,462,866) (11,657,063)
Cash flows from investing activities:    
Acquisition of net assets (3,146,500) 1,629,519
Purchases of property and equipment (96,852)
Proceeds from disposal of property and equipment 663
Net cash (used in) provided by investing activities (3,242,689) 1,629,519
Cash flows from financing activities:    
Principal payment on finance lease (12,634)
Proceeds from issuance of related party note 1,950,000 200,000
Payment on line of credit (2,000,000)
Proceeds from sale of common stock 331,842 5,000
Proceeds from issuance of debt 8,008,026 11,152,733
Proceeds from issuance of warrant 200
Repayment of debt (902,661) (646,580)
Net cash provided by financing activities 7,374,773 10,711,153
Effect of exchange rates on cash 23,383 (21,699)
Net (decrease)/increase in cash and cash equivalents (307,399) 661,910
Cash and cash equivalents, beginning of period 812,452  
Cash and cash equivalents, end of period 505,053 661,910
Cash paid during the period:    
Taxes
Interest 367,321 13,787
Non-cash operating activities:    
Issuance of common stock as vendor compensation 268,040 352,000
Issuance of common stock for interest paid-in-kind 261,866
Issuance of common stock as settlement on accounts payable 193,160
Issuance of warrants as vendor compensation 24,782
Settlement of VNC notes receivable and related interest receivable pre-existing relationship 251,247
Non-cash investing and financing activities:    
Issuance of common stock for Virtual Network Communications, Inc. acquisition 12,677,267
Issuance of warrants for Virtual Network Communications Inc. acquisition 2,261,275
Issuance of options for Virtual Network Communications Inc. acquisition 1,646,471
Issuance of common stock for extinguishment of debt 2,343,400
Issuance of preferred stock for VEO, Inc. acquisition 13,215,000
Issuance of preferred stock for InduraPower, Inc. acquisition 7,048,000
Issuance of preferred stock for Silver Bullet Technology, Inc. acquisition 2,643,000
Issuance of common stock for Lextrum, Inc. acquisition 16,162,064
Issuance of common stock for DragonWave-X LLC acquisition 42,081,392
Issuance of common stock for conversion of debt 285,714
Issuance of common stock for conversion of related party note 1,900,000
Issuance of common stock as payment-in-kind of default penalty 97,322
Issuance of founder shares at inception 2,789
Issuance of common stock as debt issuance costs 1,397,000 2,195,000
Issuance of warrants as debt issuance costs 103,755
Issuance of warrants in exchange for note receivable 2,835
Issuance of warrants in conjunction with debt agreements 193,771 2,927,232
Beneficial conversion feature 635,999 855,550
Recognition of operating right-of-use asset and liability 517,208
Recognition of operating right-of-use asset and liability rent abatement 151,565
Debt incurred to sellers for Fast Plastics Parts LLC and Spring Creek Manufacturing, Inc. acquisition 575,574
Contribution from Chief Executive Officer of common stock as debt issuance costs $ 478,726