XML 25 R6.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Cash flows from operating activities of continuing operations:    
Net income (loss) $ (4,877,380) $ (6,045,659)
Adjustments to reconcile net loss to cash used in operating activities:    
Depreciation and amortization 824,241 844,294
Amortization of debt discount 628,423 141,278
Common stock issued for financing costs 2,250 17,499
Common stock issued in exchange for fees and services 753,170 956,705
Deferred taxes (48,544) (8,240)
Stock-based compensation 461,118 2,376,835
Changes in operating assets and liabilities:    
Accounts receivable (232,540) (245,867)
Inventory (212,259) (16,458)
Prepaid expenses and other current assets 657,538 (200,558)
Other assets (33,256) (18,882)
Accounts payable (28,742) (74,775)
Accrued liabilities (230,081) 318,547
Advanced payments and deferred revenues (64,396) 406,721
Income taxes payable and other noncurrent liabilities (18,564) (36,689)
Related party payables 105,005 315,520
Net cash provided by (used in) operating activities (1,865,601) (1,269,729)
Cash flows from investing activities:    
Cash acquired in acquisition of business 0 182
Purchase of fixed assets (581,975) (155,420)
Net cash provided by (used in) investing activities (581,975) (155,238)
Cash flows from financing activities:    
Proceeds from issuance of common stock, net of issuance costs 608,717 0
Proceeds from exercise of common stock purchase warrants, net of issuance costs 61,500 1,511,000
Proceeds from issuance of convertible debentures 1,914,702 0
Repayments of senior secured promissory notes (10,000) 0
Proceeds from issuance of senior, secured promissory notes 0 32,000
Repayments of convertible debentures (75,000) (125,000)
Net cash provided by (used in) financing activities 2,499,919 1,418,000
Effect of exchange rates on cash and cash equivalents 144,381 (24,708)
Net increase (decrease) in cash and cash equivalents 196,724 (31,675)
Cash and cash equivalents at beginning of period 436,869 443,494
Cash and cash equivalents at end of period 633,593 436,869
Supplemental disclosure of cash flow information:    
Cash paid for interest 277,149 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 52,500 0
Common stock issued related to acquisition of intangible assets 0 60,000
Common stock issued for financing costs incurred in connection with convertible and promissory notes 1,003,621 0
Common stock issued in connection with long term service contracts 72,000 0
Common stock issued to reduce convertible and promissory notes payable 30,000 500,000
Common stock issued to reduce accounts payable and other accrued liabilities 1,321,376 33,000
Contingent purchase consideration 0 362,500
Debt issued related to acquisition of a business 0 1,000,000
Discount for beneficial conversion features on convertible debentures $ 801 $ 60,123