XML 16 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (1,103) $ (962)
Adjustments to reconcile net loss to net cash (used in) provided by operations:    
Depreciation and amortization 2,686 2,324
Provision for doubtful accounts 50 70
Share-based compensation 166 335
Loss on debt financing 0 4
Other 94 28
Changes in operating assets and liabilities:    
Accounts receivable (1,678) 977
Inventory 169 (530)
Prepaid expenses and other assets 124 (927)
Accounts payable (189) 542
Accrued expenses and other long-term obligations 951 354
Deferred revenue (2,000) (222)
Net cash (used in) provided by operating activities (730) 1,993
CASH FLOWS FROM INVESTING ACTIVITIES:    
Acquisitions net of cash acquired (12,000) 0
Purchases of property and equipment (128) (1,290)
Disposals of property and equipment 0 18
Collection of note receivable 223 0
Net change in funds held for clients 4,155 0
Net cash used in investing activities (7,750) (1,272)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from notes payable 16,823 4,250
Payments on notes payable (5,173) (5,527)
Payments on amendment of senior notes payable 0 (75)
Debt financing fees (438) 0
Payments on capital leases (158) (147)
Net proceeds from exercise of stock options 561 585
Net change in client fund obligations (4,155) 0
Net cash provided by (used in) financing activities 7,460 (914)
Effect of foreign exchange rates 151 (5)
Net decrease in cash and cash equivalents (869) (198)
Cash and cash equivalents at beginning of period 1,158 320
Cash and cash equivalents at end of period 289 122
Cash paid for:    
Interest 817 597
Non-cash Investing and Financing Activities:    
Note receivable from customer 0 601
Subordinated notes payable – Mangrove acquisition 6,000 0
Accrued purchases of property and equipment $ 0 $ 17