XML 26 R7.htm IDEA: XBRL DOCUMENT v3.20.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
OPERATING ACTIVITIES    
Net loss $ (9,556,620) $ (22,430,356)
Reconciliation of net loss to net cash provided by operating activities:    
Depreciation expense 2,057,242 869,657
Amortization expense - intangible assets 326,501 24,331
Amortization expense - long-term payable 139,723 21,196
Equity in (earnings) losses of unconsolidated affiliates 34,244  
Stock compensation expense 13,958,951 19,053,478
Stock option expense 5,085,497 4,846,906
Agent equity stock compensation expense 37,767,851 21,253,677
Changes in operating assets and liabilities:    
Accounts receivable (10,762,804) (10,520,725)
Prepaids and other assets (1,696,075) (1,179,040)
Customer deposits 4,420,577 1,597,017
Accounts payable 1,412,829 608,935
Accrued expenses 11,301,702 10,165,643
Other operating activities 254  
Long term payable 696,560  
NET CASH PROVIDED BY OPERATING ACTIVITIES 55,186,432 24,310,719
INVESTING ACTIVITIES    
Purchases of property, plant and equipment (5,000,037) (2,134,462)
Acquisition of businesses, net of cash acquired (1,500,000) (6,725,000)
Intangible assets acquired (140,000)  
Other investing activities (50,000)  
NET CASH USED IN INVESTING ACTIVITIES (6,690,037) (8,859,462)
FINANCING ACTIVITIES    
Repurchase of common stock (27,056,136)  
Proceeds from exercise of options 2,297,929 2,015,034
Transactions with noncontrolling interests 189,500  
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES (24,568,707) 2,015,034
Effect of changes in exchange rates on cash, cash equivalents and restricted cash 106,112 (20,870)
Net change in cash, cash equivalents and restricted cash 24,033,800 17,445,421
Cash, cash equivalents and restricted cash, beginning of year 23,040,648 5,595,227
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF YEAR 47,074,448 23,040,648
SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION:    
Cash paid for income taxes 129,725 $ 72,682
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Retirement of treasury stock 18,432,924  
Lease liabilities arising from obtaining right-of-use assets 1,524,242  
Intangible assets in accounts payable 70,000  
Common stock issued for business acquisition   1,000,000
Liabilities incurred associated with business acquisition   $ 4,107,800
Fixed asset purchases in accounts payable $ 93,463 $ 86,946