XML 15 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Cash Flows from Operating Activities    
Net Loss $ (1,255,609) $ (1,236,954)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and Amortization 206,172 350,819
Bad Debt 15,210 82,809
Stock-based compensation 454,434 0
Gain on Sale of Business Component (318,257) 0
Changes in Operating Assets and Liabilities, net of effects of acquisition:    
Accounts Receivable (391,445) 147,741
Notes Receivable 8,333 0
Inventory 39,246 (22,608)
Prepaid Expenses (229,749) (38,284)
Accounts Payable and Accrued Expenses 140,998 474,567
Deferred Revenue 36,305 (59,262)
Customer Deposits 0 (49,350)
Other Assets 506 0
Net cash used in operating activities (1,293,856) (350,522)
Cash Flows from Investing Activities    
Proceeds from Sale of Business Component 226,043 0
Capital Expenditures 0 (5,845)
Net cash provided in investing activities 226,043 (5,845)
Cash Flows from Financing Activities    
Proceeds from issuance of common stock 1,150,000 0
Proceeds from Stockholder 0 460,000
(Repayments of) Proceeds From Revolving Lines of Credit, Net 0 (32,233)
Advances made by Stockholder 100,000 0
Repayments of amounts due to Stockholder (213,328) 0
Net cash provided by financing activities 1,036,672 427,767
Net increase (decrease) in cash (31,141) 71,400
Cash at beginning of period 94,149 116,838
Cash at end of period 63,008 188,238
Supplemental disclosure of cash flow information:    
Cash paid for interest 20,359 18,672
Cash paid for taxes 0 0
Non-cash investing and financing activities:    
Sale of Business Component, Notes Receivable (100,000) 0
Sale of Business Component, Accounts Payable and Accrued Expenses, net of Cash $ 3,819 $ 0