Quarterly report pursuant to Section 13 or 15(d)

Condensed Statements of Cash Flows (Unaudited)

v3.10.0.1
Condensed Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Cash flows from operating activities:    
Net income $ 732,043 $ 54,578
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 1,372,752 1,323,772
Amortization of debt issuance costs and debt discount 119,809 218,910
Bad debt expense 38,374 6,000
Loss on extinguishment of debt 1,349,271  
Change in estimated fair value of warrant liability   409,717
Change in estimated fair value of interest rate swap liability 28,707  
Share-based compensation 550,588 553,313
Unrealized foreign exchange gains on cash, cash equivalents and restricted cash (24,601) (92,243)
Changes in operating assets and liabilities:    
Accounts receivable (187,445) (264,842)
Inventory (317,978) (271,149)
Prepaid expenses and other current assets (54,009) (112,410)
Accounts payable (524,503) (132,720)
Income tax receivable/payable (625,788) (124,271)
Accrued expenses 335,838 612,611
Revenue contract liability 137,619 35,685
Other current liabilities (107,054) 29,000
Deferred rent (16,666) (10,111)
Net cash provided by operating activities 2,806,957 2,235,840
Cash flows from investing activities:    
Investment in intangible assets (33,048) (43,917)
Acquisition of property and equipment (67,050) (52,352)
Net cash used in investing activities (100,098) (96,269)
Cash flows from financing activities:    
Proceeds from debt issued 11,098,986  
Proceeds from stock option exercises   35,000
Payments of debt issuance costs (136,162) (17,091)
Payment of warrant liability (1,333,333)  
Principal payments on capital lease obligations (24,415) (23,087)
Principal payments on long-term debt (10,296,900) (1,361,038)
Payments of long-term debt redemption premium (374,500)  
Net cash used in financing activities (1,066,324) (1,366,216)
Effect of exchange rate changes on cash 24,601 92,243
Net increase in cash, cash equivalents and restricted cash 1,665,136 865,598
Cash, cash equivalents and restricted cash – beginning of period 3,581,209 2,389,338
Cash, cash equivalents and restricted cash – end of period 5,246,345 3,254,936
Supplemental cash flow information:    
Cash paid for interest 700,027 1,099,738
Inventory transferred to assets deployed at client locations 147,434 172,711
Cash paid for income taxes $ 795,818 $ 150,000