XML 22 R7.htm IDEA: XBRL DOCUMENT v3.8.0.1
AUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Cash flow from operating activities    
Comprehensive (loss) $ (11,163,964) $ (2,780,686)
Adjustment to reconcile comprehensive (loss) to net cash used in operating activities    
Depreciation and amortization 3,217,191 1,361,169
Preferred dividend 2,089,151 0
Changes in estimate of contingent consideration (1,074,158) 410,817
Equity compensation expense 7,078,230 1,457,647
Foreign exchange translation adjustment 44,301 (7,426)
Deferred income tax (2,391,762) (3,488,960)
Increase (decrease) in:    
Accounts receivable (778,543) (3,187,828)
Other current assets (382,029) (198,428)
Increase (decrease) in:    
Accounts payable and accrued expenses 620,789 3,729,706
Net cash used in operating activities (2,740,794) (2,703,989)
Cash flow from investing activities    
Purchase of fixed assets (4,840) (29,062)
Acquisition consideration (804,044) (6,563,000)
Net cash used in investing activities (808,884) (6,592,062)
Cash flow from financing activities    
Proceeds from bank loan and convertible notes, net 2,152,975 3,794,522
Non-controlling interest 0 3,382
Proceeds from additional stock issued, net 4,898,900 5,000,000
Net cash provided by financing activities 7,051,875 8,797,904
Net increase (decrease) in cash and cash equivalents 3,502,197 (498,147)
Cash and cash equivalents as at beginning of the period 1,379,887 1,878,034
Cash at the end of the period 4,882,084 1,379,887
Cash paid during the period for:    
Interest 450,920 362,792
Taxes $ 0 $ 0