XML 19 R6.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Cash flows from operating activities:    
Net loss $ (1,452,776) $ (265,926)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:    
Depreciation of property and equipment 568,028 383,167
Amortization of intangible assets 834,505 552,333
Stock-based compensation expense 353,120 206,571
Change in fair value of contingent liability (134,000)
Changes in operating assets and liabilities:    
Credit card holdback receivable 138,971 22,809
Accounts receivable 66,433 (268,094)
Security deposits (36,115)
Prepaid expenses and other current assets 221,644 (193,706)
Accounts payable, accrued expenses and other current liabilities (1,257,735) 111,714
Deferred tax asset 754,535 (171,584)
Deferred rent liability 145,046
Deferred tax liability (128,460)
Deferred subscription revenue (479,847) (281,322)
Net cash (used in) provided by operating activities (406,651) 95,962
Cash flows from investing activities:    
Property and equipment purchases (345,070) (488,154)
Cash acquired the Merger, net of payment of note payable (1,739,506)
Net cash used in investing activities (2,084,576) (488,154)
Cash flows from financing activities:    
Payments of capital leases (22,734)
Repayment of note payable (490,000)
Net cash used in financing activities (22,734) (490,000)
Net decrease in cash and cash equivalents (2,513,961) (882,192)
Cash and cash equivalents at beginning of year 6,676,557 7,558,749
Cash and cash equivalents at end of year 4,162,596 6,676,557
Non-cash investing and financing activities    
Cash paid in interest 293
Cash paid in taxes 203,988
Acquisition:    
Cash and cash equivalents 1,460,494
Term note payable (intercompany) (200,000)
Note payable, net of discount (intercompany) (3,000,000)
Cash acquired in Merger, net of payment of note payable $ (1,739,506)