XML 17 R7.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Cash Flows - USD ($)
9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Cash Flows Used in Operating Activities    
Net loss $ (31,982,000) $ (20,919,000)
Adjustment to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 970,000 568,000
Amortization of intangible assets 3,571,000 1,929,000
Amortization of right of use asset 527,000 322,000
Stock based compensation 8,813,000 941,000
Loss on exchange of debt for equity 30,000 132,000
Amortization of debt discount 224,000 2,272,000
Accrued interest income, related party (1,627,000) (32,000)
Provision for doubtful accounts 100,000 0
Unrealized gain on note (638,000) 0
Provision for inventory obsolescense 300,000 0
(Recovery) provision for valuation allowance for held for sale loan (7,345,000) 1,514,000
Provision for valuation allowance for related party receivable 0 648,000
Gain on settlement of related party promissory note and loan related party receivable (49,817,000) 0
Deferred income tax (4,507,000) (87,000)
Unrealized loss on equity securities 51,250,000 0
Other 137,000 74,000
Changes in operating assets and liabilities:    
Accounts receivable and other receivables (678,000) (1,111,000)
Inventory (499,000) (14,000)
Prepaid expenses and other current assets (70,000) (814,000)
Other assets 200,000 (20,000)
Accounts payable (653,000) (1,359,000)
Accrued liabilities 3,421,000 54,000
Income tax liabilities 3,471,000 0
Deferred revenue 1,214,000 224,000
Operating lease obligation (519,000) (325,000)
Other liabilities 89,000 453,000
Net Cash Used in Operating Activities (24,018,000) (15,550,000)
Cash Flows Used in Investing Activities    
Purchase of property and equipment (258,000) (546,000)
Purchases of capitalized software (857,000) (688,000)
Purchases of other short term investments (2,000,000) 0
Sales of other short term investments 2,000,000 0
Purchases of treasury bills (63,362,000) 0
Sales of treasury bills 28,000,000 0
Purchase of Systat licensing agreement (900,000) (2,200,000)
Issuance of note receivable (268,000) 0
Acquisition of Ten Degrees 0 (1,500,000)
Acquisition of Game Your Game 184,000 0
Acquisition of CXApp (15,186,000) 0
Acquisition of Visualix (61,000) 0
Net Cash Used in Investing Activities (52,708,000) (4,934,000)
Cash From Financing Activities    
Net repayments to bank facility 0 (150,000)
Net proceeds from issuance of preferred stock and warrants 50,584,000 0
Net proceeds from issuance of common stock and warrants 77,853,000 44,041,000
Taxes paid related to net share settlement of restricted stock units (1,687,000) 0
Net repayments of notes payable 0 (74,000)
Loans to related party (117,000) (1,806,000)
Repayments from related party 0 292,000
Net proceeds from promissory notes 0 5,000,000
Repayment of CXApp acquisition liability (241,000) 0
Repayment of acquisition liability to Nanotron shareholders (467,000) 0
Repayment of acquisition liability to Locality shareholders (500,000) (250,000)
Net Cash Provided By Financing Activities 125,425,000 47,053,000
Effect of Foreign Exchange Rate on Changes on Cash 90,000 (42,000)
Net Increase in Cash and Cash Equivalents 48,789,000 26,527,000
Cash and Cash Equivalents - Beginning of period 17,996,000 4,849,000
Cash and Cash Equivalents - End of period 66,785,000 31,376,000
Cash paid for:    
Interest 3,000 4,000
Income Taxes 2,387,000 0
Non-cash investing and financing activities    
Common shares issued for extinguishment of liability 0 200,000
Common shares issued for extinguishment of debt 2,500,000 8,786,000
Right of use asset obtained in exchange for lease liability 0 389,000
Settlement of Sysorex Note 7,462,000 0
Investment in equity securities 58,905,000 0
Common shares issued for Ten Degrees acquisition 0 600,000
Common shares issued for CXApp acquisition 10,000,000 0
Common shares issued for Game Your Game acquisition 1,403,000 0
Common shares issued for Visualix asset acquisition 429,000 0
Preferred shares converted into common shares $ 9,500,000 $ 0