XML 16 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Cash flows from operating activities:    
Net income (loss) $ (1,474,673) $ (710,098)
Deduct: Income from discontinued operations, net of income taxes 465,999
Net loss from continuing operations (1,474,673) (1,176,097)
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 196,606 515,491
Non-cash stock compensation 184,346 175,986
Deferred income taxes (29,558) (7,650)
Loss on disposal of property and equipment 970
Non-cash change in value of earn out liability 120,473
Non-cash gain from escrow claim (84,000)
Unearned foreign currency gain/loss (33,865) (60,477)
Changes in operating assets and liabilities:    
Accounts receivable 214,873 49,038
Other assets 55,908 (84,941)
Income taxes, net (76,241) 19,419
Accounts payable 155,471 46,123
Accrued expenses and other current liabilities (41,091) 25,849
Deferred revenue (339) (12,917)
Net cash provided by (used in) operating activities - Continuing operations (848,563) (472,733)
Net cash provided by (used in) operating activities - Discontinued operations 463,068
Net cash used in operating activities (848,563) (9,665)
Cash flows from investing activities:    
Purchases of property and equipment (83,787) (89,671)
Acquisitions of customer assets from resellers (3,116) (382,202)
Changes in restricted cash (250,000)
Net cash provided by (used in) investing activities - Continuing operations (86,903) (721,873)
Net cash provided by (used in) investing activities - Discontinued operations (29,449)
Net cash provided by (used in) investing activities (86,903) (751,322)
Cash flows from financing activities:    
Payment to reduce earn out (207,929)
Proceeds from exercise of stock options 1,125
Proceeds from exercise of common stock
Repurchase of common stock
Net cash provided by (used in) financing activities - Continuing operations (206,804)
Net cash provided by (used in) financing activities - Discontinued operations
Net cash provided by (used in) financing activities (206,804)
Effect of exchange rate on cash 13,011 12,426
Change in cash and cash equivalents (922,455) (955,365)
Cash and cash equivalents, beginning of period 8,651,374 4,158,646
Cash and cash equivalents, end of period 7,728,919 3,203,281
Supplemental information on consolidated statements of cash flows:    
Cash paid for income taxes 54,582 28,972
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)