XML 18 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
OPERATING ACTIVITIES    
Net loss $ (2,477,000) $ (3,456,220)
Adjustments to reconcile net loss to net cash provided by operating activities    
Depreciation and amortization 3,251,304 3,365,592
(Gain) loss on disposal of equipment (233,473)
Deferred income taxes (878,657) (1,808,707)
Stock-based compensation 445,755 317,504
Stock issued for services 1,714
Amortization of debt issuance costs and warrants 297,557 74,694
Bad debt expense 49,402 86,949
Changes in operating assets and liabilities    
Accounts receivable 729,113 4,247,742
Inventories (2,638) (49,834)
Prepaid expense and other current assets 151,843 (35,030)
Income taxes receivable 223,847 (1,400)
Other assets (32,335)
Accounts payable and accrued liabilities 260,025 (336,229)
Net cash provided by operating activities 2,018,216 2,173,302
INVESTING ACTIVITIES    
Purchases of property and equipment (970,825) (4,572,318)
Proceeds from disposal of equipment 120,537 321,725
Net cash used in investing activities (850,288) (4,250,593)
FINANCING ACTIVITIES    
Net line of credit (repayments) borrowings (2,000,000) 1,911,099
Proceeds from issuance of long-term debt 1,000,000
Repayment of long-term debt (168,057) (71,359)
Net cash (used in) provided by financing activities (1,168,057) 1,839,740
Net Decrease in Cash and Cash Equivalents (129) (237,551)
Cash and Cash Equivalents, beginning of period 620,764 804,737
Cash and Cash Equivalents, end of period 620,635 567,186
Supplemental cash flow information:    
Cash paid for interest 35,967 38,430
Cash (received) paid for taxes (222,110) 1,400
Supplemental Disclosure of Non-cash Investing and Financing Activities:    
Non-cash proceeds from subordinated debt borrowings (1) [1] 1,500,000
Non-cash proceeds from revolving credit facility (2) [2] 814,535 584,029
Non-cash repayment of revolving credit facility (1) [1] $ (1,500,000)
[1] As discussed in more detail in Note 5, during the six months ended June 30, 2017, we received proceeds from two subordinated promissory notes issued by our largest shareholder. Proceeds from such borrowings were remitted directly to our lender to reduce the outstanding balance under our senior revolving credit facility.
[2] Interest and other charges incurred pursuant to our senior revolving credit facility are calculated periodically and added to the principal balance of the loan. As such, we do not make cash payments for interest charges related to this facility.