XML 85 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities:    
Net income (loss) $ 2,593,530 $ (4,280,828)
Adjustments to reconcile net income (loss) to net cash used by operating activities:    
Depreciation and amortization 2,966,368 845,137
Stock based compensation 1,894,719 846,705
Amortizaton of note discount 45,266 259,816
Loss on extinquishment of debt 26,252   
Gain on sale of fixed assets (116,569)   
Impairment of intangible assets 516,726   
Change in deferred tax provision (10,948,875) 18,948
Increase in assets:    
Accounts receivable (26,104) (527,269)
Inventory (17,294) (34,243)
Prepaid expenses and other assets (184,956) (117,951)
Increase (decrease) in liabilities:    
Accounts payable 159,948 (249,503)
Accrued expenses and other liabilities (58,250) 75,905
Net cash used by operating activities (3,149,239) (3,163,283)
Cash flows from investing activities:    
Purchase of equipment and building improvements (378,587) (245,112)
Sale of equipment 753,000   
Acquisition of business 6,568,112   
Investment in VirtualAgility (250,000)   
Purchase of intangible assets (2,593,495) (113,569)
Net cash provided by (used by) investing activities 4,099,030 (358,681)
Cash flows from financing activities:    
Net payments on revolving lines of credit (80,153) (525,496)
Payment of short-term loan from related party    (150,000)
Payments of long-term debt (353,192) (352,350)
Payments of capital lease obligations    (94,595)
Issuance of common stock, net of issuance costs 73,422 5,813,889
Net cash (used) provided by financing activities (359,923) 4,691,448
Net increase in cash 589,868 1,169,484
Cash beginning of year 1,887,163 717,679
Cash end of year $ 2,477,031 $ 1,887,163