XML 38 R5.htm IDEA: XBRL DOCUMENT v3.21.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (3,780,392) $ (1,007,384)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Depreciation and amortization 1,436,189 1,531,561
Loss on deconsolidation of Max Steel VIE 0 1,484,591
Bonus payment issued in shares 17,858 0
Beneficial conversion feature of convertible notes payable 0 1,327,993
Interest owed on convertible debt settled with shares of common stock upon conversion 0 10,812
Amortization of debt discount 0 59,669
Gain on extinguishment of debt (2,689,010) (3,311,198)
Loss on disposal of fixed assets 48,461 0
Impairment of capitalized production costs 115,881 30,000
Bad debt and recovery of account receivable written off, net 232,100 283,028
Change in fair value of put rights 71,106 (1,677,267)
Change in fair value of contingent consideration 1,310,000 330,000
Change in fair value of warrants 2,552,877 265,445
Change in fair value of convertible notes and derivative liabilities 826,398 540,231
Change in deferred tax (38,851) (182,487)
Changes in operating assets and liabilities:    
Accounts receivable (1,278,000) (41,431)
Other current assets (206,762) (222,507)
Capitalized production costs, net (95,829) (74,540)
Deposits and other assets (9,744) (94,561)
Contract liability 2,354,336 (49,944)
Accounts payable (484,741) 138,464
Accrued interest – related party, net 29,194 0
Lease liability, net (8,245) 60,486
Other current liabilities 117,134 (8,668)
Net cash provided by (used in) operating activities 519,960 (607,707)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of fixed assets 0 (11,878)
Acquisition of B/HI Communications, Inc, net of cash acquired (525,856) 0
Acquisition of Be Social Public Relations LLC, net of cash acquired 0 (1,048,646)
Net cash used in investing activities (525,856) (1,060,524)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Repayment of the line of credit 0 (500,000)
Proceeds from convertible notes payable 5,950,000 2,895,000
Repayment of convertible notes payable 0 (1,702,064)
Repayment of term loan (300,097) (200,065)
Repayment of notes payable (71,463) (64,911)
Proceeds from PPP loans 0 2,795,700
Exercise of put rights (1,015,135) (1,266,000)
Proceeds from sale of common stock through registered direct offering 0 7,602,297
Installment payment to seller of Shore Fire 0 (624,836)
Installment payment to seller of Viewpoint 0 (250,000)
Net cash provided by financing activities 4,563,305 8,685,121
Net increase in cash and cash equivalents and restricted cash   4,557,409 7,016,890
Cash and cash equivalents and restricted cash, beginning of period 8,637,376 2,910,338
Cash and cash equivalents and restricted cash, end of period 13,194,785 9,927,228
SUPPLEMENTAL DISCLOSURES OF CASH FLOWS INFORMATION:    
Interest paid 495,722 256,504
SUPPLEMENTAL DISCLOSURES OF NON CASH FLOW INFORMATION:    
Principal balance of convertible notes converted into shares of common stock 3,745,000 3,510,000
Issuance of shares of common stock related to the acquisitions 350,000 314,581
Liability for contingent consideration for the acquisitions 0 805,000
Liability for put rights to the Sellers of 42West 0 1,897,780
Put rights exchanged for shares of common stock 600,000 0
Interest on notes paid in stock 8,611 10,812
Employee bonus paid in stock 17,858 0
Cash and cash equivalents 12,652,902 9,213,083
Restricted cash 541,883 714,145
Total cash, cash equivalents and restricted cash shown in the condensed consolidated statement of cash flows $ 13,194,785 $ 9,927,228