Annual report pursuant to Section 13 and 15(d)

Consolidated Statements of Cash Flows

v3.23.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Cash flows from operating activities:    
Net (loss) income $ (1,773,189) $ 2,111,812
Adjustments to reconcile net (loss) income to net cash provided by operating activities:    
Depreciation and amortization 2,761,359 2,858,991
Amortization of right-of-use assets 232,190 228,522
Amortization of debt issuance costs and debt discount 1,476,545 369,093
Bad debt expense (recovery) (121,222) 358,160
Loss on disposal of property and equipment 113,561 40,109
Change in fair value of interest rate swap liability   (66,009)
Deferred income tax (102,817) 24,326
Share-based compensation 1,278,068 1,532,455
Changes in operating assets and liabilities:    
Accounts receivable 1,077,564 (2,367,258)
Income tax receivable 1,019,825 (306,887)
Prepaid expenses and other current assets (348,163) 680,663
Other assets (106,236) (49,923)
Accounts payable 755,808 (91,242)
Accrued expenses 378,845 1,338,195
Revenue contract liability (20,833) 8,333
Operating lease liabilities (230,265) (197,860)
Net cash provided by operating activities 6,391,040 6,471,480
Cash flows from investing activities:    
Investment in internally developed software (685,022) (198,667)
Investment in purchase of intellectual property (2,000,000)  
Proceeds from sale of property and equipment   25,000
Acquisition of property and equipment (117,013) (60,067)
Acquisition of assemblies in process assets (615,302) (467,904)
Net cash used in investing activities (3,417,337) (701,638)
Cash flows from financing activities:    
Payments of debt issuance costs (59,583) (3,138,521)
Proceeds from stock option exercises 572,500 902,157
Principal payments on long-term debt (1,258,550) (13,104,942)
Proceeds from Fortress Credit Agreement, net   58,800,000
Settlement of Redemption Consideration Obligation   (39,096,401)
Net cash used in financing activities (745,633) 4,362,293
Effect of exchange rate changes on cash (49,271) (66,809)
Net increase in cash and cash equivalents 2,178,799 10,065,326
Cash and cash equivalents – beginning of period 16,058,714 5,993,388
Cash and cash equivalents – end of period 18,237,513 16,058,714
Supplemental cash flow information:    
Cash paid for interest 6,051,676 940,097
Cash paid for income taxes 76,663 319,967
Supplemental schedule of non-cash activities:    
Fortress warrants issued   3,149,002
Insurance acquired under note payable 498,265 653,521
Net option settlement and tax withholding through additional paid-in capital 1,280,133  
Right-of-use assets obtained in exchange for lease liabilities $ 71,901 $ 28,604