v3.25.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities:    
Net loss $ (2,627,110) $ (1,807,586)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization 2,863,507 2,274,461
Amortization of right-of-use assets 252,379 243,509
Amortization of debt issuance costs and debt discount 1,523,598 1,515,139
Bad debt (recovery) expense (36,563) 34,299
Loss on disposal of property & equipment 33,245  
Deferred income tax (16,360) (11,611)
Stock-based compensation 919,649 1,021,953
Changes in operating assets and liabilities:    
Accounts receivable (504,868) (758,536)
Income tax receivable (49,528) 1,108,132
Prepaid expenses and other current assets 302,235 1,159,849
Other assets 81,233 (47,817)
Accounts payable 1,516,825 (127,808)
Accrued expenses 278,093 (1,774,366)
Revenue contract liability (167,014) 150,347
Operating lease liabilities (270,687) (250,488)
Net cash provided by operating activities 4,098,634 2,729,477
Cash flows from investing activities:    
Investment in internally developed software (705,501) (697,350)
Acquisition of property and equipment (56,607) (15,494)
Acquisition of assets deployed at client locations (2,043,314) (3,079,858)
Transfer of title of assets deployed at client locations to perpetual license customer 1,182,818 837,021
Net cash used in investing activities (1,622,604) (2,955,681)
Cash flows from financing activities:    
Payments of debt issuance costs   (56,256)
Proceeds from stock option exercises 56,082 375,987
Principal payments on long-term debt (942,208) (1,687,035)
Net cash used in financing activities (886,126) (1,367,304)
Effect of exchange rate changes on cash (163,375) 47,509
Net increase (decrease) in cash and cash equivalents 1,426,529 (1,545,999)
Cash and cash equivalents – beginning of period 16,691,514 18,237,513
Cash and cash equivalents – end of period 18,118,043 16,691,514
Supplemental cash flow information:    
Cash paid for interest 7,542,605 7,606,450
Cash paid for income taxes 123,536 84,850
Supplemental schedule of non-cash activities:    
Insurance acquired under note payable $ 330,370 378,000
Right-of-use assets obtained in exchange for lease liabilities   $ 26,302

Source