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 loss $ (1,561,350) $ (553,410) [1]
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of debt discount 16,830 [1]
Change in allowance for doubtful accounts 78,708 [1]
Change in allowance for sales returns 56,233 [1]
Change in inventory reserve (11,476) [1]
Stock compensation expense 47,165 [1]
Depreciation and amortization 192,225 [1]
Changes in operating assets and liabilities:    
Accounts receivable – trade (87,053) (610,520) [1]
Accounts receivable – related party (20,401) [1]
Inventories 584,062 733,409 [1]
Prepaid expenses and other current assets (771,039) 108,667 [1]
Accounts payable and accrued expenses 265,145 67,309 [1]
Accounts payable and accrued expenses – related parties 1,119,606 41,563 [1]
Deferred revenues (65,557) [1]
Other short-term liabilities (263) [1]
Accrued interest on long-term debt – related parties 40,220 [1]
Net cash used in operating activities (113,374) (216,553) [1]
Cash flows from financing activities:    
Proceeds from subscription receivable 1,750 [1]
Distributions to the member (700,375)
Proceeds from short-term debt – related parties 170,000 [1]
Proceeds from convertible note payable 1,000,000 [1]
Proceeds from factoring of accounts receivable with recourse 15,000 [1]
Principal payments on short-term debt (720,291) [1]
Principal payments on short-term debt – related parties (195,000) [1]
Net cash provided by (used in) financing activities 84,709 (513,625) [1]
Effect of currency exchange rates (26,263) [1]
Net decrease in cash and cash equivalents (54,928) (730,178) [1]
Cash and cash equivalents, beginning of the period 456,502 994,103 [1]
Cash and cash equivalents, end of the period 401,574 263,925 [1]
Supplemental cash flows disclosures:    
Cash paid for interest 112,915 3,864 [1]
Cash paid for income taxes [1]
[1] Financial information has been retrospectively adjusted for the acquisitions of Mimio and Genesis