XML 20 R7.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
OPERATING ACTIVITIES      
Net loss $ (22,130,965) $ (7,414,716) $ (1,960,427)
Adjustments to reconcile net loss to cash provided by operating activities:      
Depreciation 353,229 58,374 26,304
Stock compensation expense 10,961,631 4,996,640 1,059,035
Stock option expense 6,856,029 2,120,726 733,239
Agent equity program 5,857,554 1,778,429 355,746
Deferred tax asset 0 0 75,196
Changes in operating assets and liabilities      
Accounts receivable (3,884,982) (2,692,198) (158,617)
Accounts receivable, related party 0 0 6,000
Prepaids and other assets (279,361) (359,112) (9,778)
Restricted cash (441,489) (333,091) (7,105)
Customer deposits 441,489 333,091 7,105
Accounts payable 317,667 227,436 10,595
Accrued expenses 6,076,062 2,308,698 218,290
Accrued interest 0 0 (9,397)
CASH PROVIDED BY OPERATING ACTIVITIES 4,126,864 1,024,277 346,186
INVESTMENT ACTIVITIES      
Acquisition of property and equipment (1,281,147) (416,672) (57,116)
CASH USED BY INVESTMENT ACTIVITIES (1,281,147) (416,672) (57,116)
FINANCING ACTIVITIES      
Proceeds from issuance of common stock 142,158 600,000 0
Common stock issuance transaction costs 0 (49,980) 0
Proceeds from issuance of subsidiary common stock 0 0 1,950
Repurchase and retirement of common stock (3,607) 0 (3,132)
Repurchase and retirement of subsidiary common stock 0 (97,000) 0
Proceeds from exercise of options 46,596 4,900 0
Proceeds from issuance of notes payable 0 53,498 0
Principal payments of notes payable (35,778) (17,720) (61,877)
CASH PROVIDED BY FINANCING ACTIVITIES 149,369 493,698 (63,059)
Effect of changes in exchange rates on cash and cash equivalents (7,660) 11,491 (7,571)
Net change in cash and cash equivalents 2,987,426 1,112,794 218,440
Cash and cash equivalents, beginning of period 1,684,608 571,814 353,374
CASH AND CASH EQUIVALENTS, END OF PERIOD 4,672,034 1,684,608 571,814
SUPPLEMENTAL DISCLOSURE OF CASH FLOWS FOR:      
Cash paid for interest 2,077 369 10,524
Cash paid for income taxes 97,234 42,013 24,313
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES      
Fixed asset purchases in accounts payable $ 71,890 $ 69,912 $ 0