XML 19 R6.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Cash Flows - USD ($)
9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
CASH FLOW FROM OPERATING ACTIVIITES    
Net loss $ (9,234,877) $ (6,576,372)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities    
Depreciation and amortization 1,520,329 1,126,047
Amortization of discounts, premium and deferred costs 1,869,152 1,342,181
Stock-based compensation 4,906,152 5,305,700
Deferred tax provision 610,033 (1,025,852)
Gain (Loss) on Disposition of Assets (303)  
Financing fee and bank charges for note payable and advances on revolving credit line 3,775  
Realized gain on investment 0 (38,851)
Lease cost 833 476
Legal fees paid out of proceeds from a note payable 30,000  
Change in fair value of contingent earnout 864,000  
Change in fair value of derivative liability 97,000  
Changes in assets and liabilities    
Accounts receivable (2,637,969) 144,601
Prepaid expenses and other current assets (58,051) (2,014)
Contract asset (liability) 673,638 (569,610)
Payment of transaction costs in acquisition of SSI 0 (50,500)
Accounts payable and accrued expenses 801,641 511,806
Net cash (used in) provided by operating activities (554,647) 167,612
CASH FLOWS FROM INVESTING ACTIVITES    
Cash paid in acquisition of LSG (250,000)  
Sale of investment   365,572
Purchase of fixed assets (92,436) (5,346)
Net cash (used in) provided by investing activities (342,436) 835,989
CASH FLOWS FROM FINANCING ACTIVITES    
Proceeds from revolving credit line 300,000  
Proceeds from issuance of preferred and common stock 625,000 420,000
Proceeds from notes payable 1,470,000  
Preferred stock dividend (70,449) (3,320)
Proceeds from exercise of stock options 12,000  
Repayment of convertible note payable - related parties (500,000) (70,000)
Repayment of amounts due to seller (160,000)  
Repayment of line of credit, net   (3,460)
Repayment of note payable (943,995) (104,244)
Net cash provided by financing activities 732,556 238,976
NET (DECREASE) INCREASE IN CASH (164,527) 1,242,577
CASH - BEGINNING OF PERIOD 2,017,915 2,412,382
CASH - END OF PERIOD 1,853,388 3,654,959
SUPPLEMENTAL DISCLOSURES:    
Cash paid for interest expense 559,234 474,414
Cash paid for income taxes   16,400
SUMMARY OF NON-CASH ACTIVITIES:    
Debt discount on note payable applied to obligation to issue common stock 500,000  
Adjustment to contingent consideration and customer relationships 275,000  
Gain on extinguishment of convertible note payable - related party applied to APIC 2,667,903  
Common shares issued for obligation to issue common stock 533,750  
Derivative liability recognized as discount of note payable 692,000  
Deferred issuance costs recognized for note payable 59,300  
Fair value adjustment recognized on issuance of common stock in Securities Purchase Agreement 93,000  
Common shares issued in conversion of Series B Preferred shares $ 5,350  
Cancellation of shares offsetting acquisition of MFSI   400,000
MFSI [Member]    
CASH FLOWS FROM INVESTING ACTIVITES    
Cash received in acquisition   93,240
Merrison [Member]    
CASH FLOWS FROM INVESTING ACTIVITES    
Cash received in acquisition   183,588
SSI [Member]    
CASH FLOWS FROM INVESTING ACTIVITES    
Cash received in acquisition   $ 198,935