XML 16 R5.htm IDEA: XBRL DOCUMENT v3.4.0.3
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Cash flows from operating activities:    
Net loss $ (710,098) $ (1,170,028)
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 550,390 425,995
Non-cash stock compensation 188,330 201,868
Deferred income taxes (7,650) 3,655
Loss on disposal of property and equipment 13,424 2,491
Non-cash change in value of earn out liability 36,473 $ 704,000
Unearned foreign currency gain/loss (60,477)
Changes in operating assets and liabilities:    
Accounts receivable 49,038 $ (93,519)
Other assets (130,635) (32,665)
Income taxes, net 19,419 (445,507)
Accounts payable 46,123 (26,833)
Accrued expenses and other current liabilities 25,849 (123,789)
Deferred revenue (29,851) (20,946)
Net cash used in operating activities (9,665) (575,278)
Cash flows from investing activities    
Purchases of property and equipment (119,120) $ (100,928)
Intangible asset acquisitions (382,202)
Changes in restricted cash (250,000)
Net cash used in investing activities (751,322) $ (100,928)
Cash flows from financing activities:    
Payment to reduce earn out (207,929)
Proceeds from exercise of stock options 1,125 $ 3,438
Net cash provided by (used in) financing activities (206,804) 3,438
Effect of exchange rate on cash 12,426 3,748
Change in cash and cash equivalents (955,365) (669,020)
Cash and cash equivalents, beginning of period 4,158,646 2,825,520
Cash and cash equivalents, end of period 3,203,281 2,156,500
Supplemental information on consolidated statements of cash flows:    
Cash paid for income taxes 28,972 $ 34,325
Supplemental information on non-cash investing and financing activities:    
Receipt of common stock for escrow claim 84,000
Issuance of common stock for GraphicMail earn out $ (207,929)