v3.24.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:    
Net loss $ (1,807,586) $ (1,773,189)
Adjustments to reconcile net loss income to net cash provided by operating activities:    
Depreciation and amortization 2,274,461 2,761,359
Amortization of right-of-use assets 243,509 232,190
Amortization of debt issuance costs and debt discount 1,515,139 1,476,545
Credit loss expense (recovery) 34,299 (121,222)
Loss on sale of property & equipment   113,561
Deferred income tax (11,611) (102,817)
Share-based compensation 1,021,953 1,278,068
Changes in operating assets and liabilities:    
Accounts receivable (758,536) 1,077,564
Income tax receivable 1,108,132 1,019,825
Prepaid expenses and other current assets 1,159,849 (348,163)
Other assets (47,817) (106,236)
Accounts payable (127,808) 755,808
Accrued expenses (1,774,366) 378,845
Revenue contract liability 150,347 (20,833)
Operating lease liabilities (250,488) (230,265)
Net cash provided by operating activities 2,729,477 6,391,040
Cash flows from investing activities:    
Investment in internally developed software (697,350) (685,022)
Investment in purchase of intellectual property   (2,000,000)
Acquisition of property and equipment (15,494) (117,013)
Acquisition of assets deployed at client locations (3,079,858) (654,454)
Net cash used in investing activities (2,955,681) (3,417,337)
Cash flows from financing activities:    
Payments of debt issuance costs (56,256) (59,583)
Proceeds from stock option exercises 375,987 572,500
Principal payments on long-term debt (1,687,035) (1,258,550)
Net cash used in financing activities (1,367,304) (745,633)
Effect of exchange rate changes on cash 47,509 (49,271)
Net (decrease) increase in cash and cash equivalents (1,545,999) 2,178,799
Cash and cash equivalents – beginning of period 18,237,513 16,058,714
Cash and cash equivalents – end of period 16,691,514 18,237,513
Supplemental cash flow information:    
Cash paid for interest 7,606,450 6,051,676
Cash paid for income taxes 84,850 76,663
Supplemental schedule of non-cash activities:    
Insurance acquired under note payable 378,000 498,265
Net option settlement and tax withholding through additional paid-in capital   1,280,133
Right-of-use assets obtained in exchange for lease liabilities $ 26,302 $ 71,901

Source