XML 16 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Cash flows from operating activities:    
Net loss $ (1,905,189) $ (342,760) [1]
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Change in inventory reserve (15,083) 19,033 [1]
Change in allowance for doubtful accounts 24,194 59,164 [1]
Change in allowance for sales returns 283,145 [1]
Depreciation and amortization 559,267 163,101 [1]
Stock compensation expense 50,046 13,531 [1]
Debt extension fees 350,000 [1]
Amortization of debt discount 16,830 [1]
Write-off of fixed asset 7,225 [1]
Changes in operating assets and liabilities:    
Accounts receivable – trade (2,531,830) (1,197,040) [1]
Accounts receivable – related party (594,454) [1]
Inventories 1,808,094 2,111,542 [1]
Prepaid expenses and other current assets (991,595) 166,753 [1]
Other assets 23,291 (626) [1]
Accounts payable and accrued expenses (29,574) (830,311) [1]
Accounts payable and accrued expenses – related parties 2,169,107 226,385 [1]
Deferred revenues (125,478) (22,501) [1]
Other short-term liabilities (1,689) 18,529 [1]
Accrued interest on long-term debt – related parties 79,342 27,178 [1]
Net cash provided by (used in) operating activities (596,727) 184,354 [1]
Cash flows from investing activities:    
Cash acquired through acquisition of Boxlight Group 357,573 [1]
Payments for purchase of property, equipment and other assets (11,706) [1]
Net cash provided by investing activities 345,867 [1]
Cash flows from financing activities:    
Proceeds from short-term debt 4,301,268 3,408,080 [1]
Principal payments on short-term debt (4,157,849) (4,520,542) [1]
Proceeds from short-term debt – related parties 245,000 [1]
Principal payments on short-term debt – related parties (195,000) [1]
Proceeds from convertible note payable – related parties 1,000,000 [1]
Principal payments on convertible note payable – related parties (60,000) [1]
Proceeds from issuance of common stock 1,000,003 [1]
Proceeds from issuance of common stock upon exercise of options 29
Proceeds from subscription receivable 1,750 [1]
Distributions to the member (780,375) [1]
Net cash provided by (used in) financing activities 948,448 (706,084) [1]
Effect of currency exchange rates (43,285) 9,418 [1]
Net increase (decrease) in cash and cash equivalents 326,679 (166,445) [1]
Cash and cash equivalents, beginning of the period 456,502 994,103 [1]
Cash and cash equivalents, end of the period 783,181 827,658 [1]
Supplemental cash flows disclosures:    
Cash paid for interest 300,916 278,931 [1]
Cash paid for income taxes [1]
Non-cash investing and financing activities:    
Forgiveness of short-term debt-related parties by LLC-Delaware 222,370 [1]
Issuance of note payable to settle accounts payable 2,235,507 [1]
Issuance of note payable and long-term convertible note payable to acquire Mimio 5,425,000 [1]
Issuance of Series B Preferred Stock for the acquisition of Genesis 100 [1]
Issuance of Series C Preferred Stock for the acquisition of Boxlight Group 14,391,104 [1]
Issuance of Class A common shares to settle accounts payable – related parties 1,500,000 [1]
Issuance of Class A common shares to settle long term convrtible notes payable-related parties $ 4,140,127
[1] Financial information has been retrospectively adjusted for the acquisitions of Mimio and Genesis