XML 24 R7.htm IDEA: XBRL DOCUMENT v3.20.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Dec. 31, 2019
Cash flows from operating activities:      
Net loss $ (719,840) $ (124,907)  
Adjustments to reconcile net loss to net cash provided by operating activities:      
Depreciation and amortization 33,563 127,871  
Amortization of debt discount on notes payable 109,861 57,785  
Amortization of right of use assets 353,715 398,203  
Share-based payment compensation 4,510 9,251  
Provision for (recovery of) returns and doubtful accounts (81,244) (35,649)  
Deferred income taxes (benefit) 24,545 0  
Changes in operating assets and liabilities:      
Accounts receivable 1,720,163 325,914  
Prepaid expenses and other current assets 121,591 170,927  
Contract assets 229,042 (86,397)  
Inventory 15,539 (15,829)  
Other assets (51) (467,367)  
Accounts payable (433,791) (64,080)  
Accrued expenses and other long-term liabilities (171,461) 137,972  
Operating lease liabilities (403,100) (463,781)  
Deferred revenue (1,201,373) (74,142)  
Net cash used in operating activities (398,331) (104,229)  
Cash flows from investing activities:      
Purchases of property and equipment 0 (42,586)  
Security deposits (82,908) 146  
Purchase of intangible assets (11,360) (26,365)  
Net cash used in investing activities (94,268) (68,805)  
Cash flows from financing activities:      
Payments of long term-debt 0 (489,321) $ (489,321)
Net cash provided by (used in) financing activities 0 (489,321)  
Effect of exchange rate changes on cash and cash equivalents (6,446) (29,173)  
Net decrease in cash and cash equivalents (499,045) (691,528)  
Cash and cash equivalents, beginning of period 1,475,166 3,059,677 3,059,677
Cash and cash equivalents, end of period 976,121 2,368,149 $ 1,475,166
Supplemental disclosures:      
Cash paid for interest 52,546 60,833  
Non-cash investing and financing activities:      
Undistributed Series A redeemable convertible preferred stock dividends 285,760 247,027  
Less: Accretion to redemption value of Series A redeemable convertible preferred stock $ 26,090 $ 129,239