XML 20 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Cash flows from operating activities of continuing operations:    
Net income (loss) $ (6,045,659) $ (10,713,158)
Adjustments to reconcile net loss to cash used in operating activities:    
Depreciation and amortization 1,364,740 489,659
Amortization of debt discount 195,877 770,576
Common stock issued for financing costs 17,499 32,500
Common stock issued in exchange for fees and services 1,199,785 343,225
Deferred taxes (35,389) 14,834
Earnout consideration realized in connection with acquisition of a business 362,500 0
Stock based compensation 2,658,633 8,080,998
Unrealized (gain) loss on change in fair value of contingent consideration (1,502,707) (2,055,895)
Changes in operating assets and liabilities:    
Accounts receivable 104,758 143,261
Inventory (36,068) (40,162)
Prepaid expenses and other current assets (232,720) 2,670
Other assets (35,641) 3,608
Accounts payable (89,246) 751,404
Accrued liabilities 74,619 113,646
Advanced payments and deferred revenues 315,728 (350,591)
Income taxes payable and other noncurrent liabilities 14,602 15,226
Related party payables 258,674 1,849,451
Net cash provided by (used in) operating activities (1,410,015) (548,748)
Cash flows from investing activities:    
Cash consideration for acquisition of business 0 (3,500,000)
Cash acquired in acquisition of business 182 1,024,424
Purchase of fixed assets (562,504) (256,771)
Purchase of intangible assets 0 (20,521)
Net cash provided by (used in) investing activities (562,322) (2,752,868)
Cash flows from financing activities:    
Proceeds from issuance of common stock, net of issuance costs 0 340,076
Proceeds from exercise of common stock purchase warrants, net of issuance costs 1,566,000 1,251,000
Proceeds from issuance of convertible debentures 541,100 2,705,600
Proceeds from issuance of senior, secured promissory notes 32,000 0
Repayments of convertible debentures (150,000) 0
Repayments of loans payable 0 (500,000)
Net cash provided by (used in) financing activities 1,989,100 3,796,676
Effect of exchange rates on cash and cash equivalents (23,388) (54,656)
Net increase (decrease) in cash and cash equivalents (6,625) 440,404
Cash and cash equivalents at beginning of period 443,494 3,090
Cash and cash equivalents at end of period 436,869 443,494
Supplemental disclosure of cash flow information:    
Cash paid for interest 0 0
Cash paid for income taxes 0 0
Supplemental disclosure of non-cash investing and financing activities:    
Common stock issued related to acquisition of business 147,000 4,240,000
Common stock issued with letter of intent to acquire a business 0 32,500
Common stock issued related to acquisition of intangible assets 60,000 162,500
Common stock issued for financing costs incurred in connection with convertible and promissory notes 78,321 667,332
Common stock issued in connection with long term service contracts 692,950 0
Common stock issued to reduce convertible and promissory notes payable 500,000 0
Common stock issued to reduce accounts payable and other accrued liabilities 33,000 150,000
Contingent purchase consideration 0 3,987,602
Conversion of convertible debentures and accrued interest into common stock 0 2,713,629
Debt issued related to acquisition of a business 1,000,000 4,500,000
Discount for beneficial conversion features on convertible debentures 60,123 67,917
Discount for fair value adjustment on promissory notes $ 0 $ 309,049