XML 18 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Cash flows from operating activities:    
Net loss $ (8,244,302) $ (841,212)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization 1,709,057 424,701
Impairment of intangible assets 1,310,386  
Excess tax benefits from share-based payments (1,247) (66,843)
Non-cash stock compensation 890,189 650,734
Deferred income taxes 842,688 (617,852)
(Gain)/loss on disposal of property and equipment 2,491 10,172
Non-cash change in value of earn out liability 2,556,209 $ 682,000
Unearned foreign currency gain/loss 152,211
Changes in operating assets and liabilities:    
Accounts receivable (428,764) $ (153,056)
Other assets (42,837) 254,738
Income taxes, net (445,145) (442,811)
Accounts payable 238,957 289,028
Accounts payable, accruals and other current liabilities 71,487 (37,096)
Deferred revenue (109,827) 274,683
Net cash provided by (used in) operating activities $ (1,498,447) 427,186
Cash flows from investing activities    
Acquisition of business, net of cash acquired (7,380,603)
Purchases of property and equipment $ (625,731) (66,764)
Proceeds from the sale of property and equipment 5,130
Net cash used in investing activities $ (625,731) (7,442,237)
Cash flows provided by (used in) financing activities:    
Dividends to shareholders $ (2,459,711)
Payment to reduce earn out $ (2,000,000)
Proceeds from exercise of stock options 141,441
Proceeds from issuance of common stock 5,332,023 $ 10,508,174
Excess tax benefits from share-based payments 1,247 66,843
Net cash provided by financing activities 3,474,711 8,115,306
Effect of exchange rate on cash (17,407) (5,978)
Change in cash and cash equivalents 1,333,126 1,094,277
Cash and cash equivalents, beginning of year 2,825,520 1,731,243
Cash and cash equivalents, end of year 4,158,646 2,825,520
Supplemental information on consolidated statements of cash flows:    
Cash paid for income taxes 130,292 803,500
Supplemental information on non-cash investing and financing activities:    
Settlement of earn out liability with common stock $ 3,000,000  
Issuance of common stock to acquire GraphicMail 2,684,138
Contingent earn-out liability from acquisition of GraphicMail and SharpSpring   $ 6,997,311