Quarterly report [Sections 13 or 15(d)]

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.25.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Cash flows from operating activities:    
Net (loss) income $ (1,070,925) $ 451,605
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization 1,565,732 1,388,190
Amortization of right-of-use assets 128,607 126,857
Amortization of debt issuance costs and debt discount 85,251 761,799
Bad debt expense (recovery) 38,295 (50,724)
Gain on disposal of property & equipment (62)  
Deferred income tax 68,687 (14,382)
Stock-based compensation 319,403 335,855
Loss on extinguishment of debt 2,969,585  
Changes in operating assets and liabilities:    
Accounts receivable 612,499 445,548
Income tax receivable (55,973) 7,284
Prepaid expenses and other current assets 345,816 371,734
Other assets 161,522 51,683
Accounts payable (478,608) 407,142
Accrued expenses (327,785) (108,053)
Revenue contract liability 125,491 (166,507)
Operating lease liabilities (141,744) (134,684)
Net cash provided by operating activities 4,345,791 3,873,347
Cash flows from investing activities:    
Investment in internally developed software (484,741) (335,714)
Acquisition of property and equipment (93,683)  
Acquisition of assets deployed at client locations (743,304) (1,181,194)
Transfer of title of assets deployed at client locations to perpetual license customer 159,984 840,593
Net cash used in investing activities (1,161,744) (676,315)
Cash flows from financing activities:    
Proceeds from BMO Credit Agreement 45,000,000  
Payments of debt issuance costs (624,248)  
Fees associated with debt transactions - prior debt (138,233)  
Proceeds from stock option exercises 151,200 24,200
Net cash used in financing activities (16,493,898) (465,317)
Effect of exchange rate changes on cash 231,057 (76,387)
Net (decrease) increase in cash and cash equivalents (13,078,794) 2,655,328
Cash and cash equivalents – beginning of period 18,118,043 16,691,514
Cash and cash equivalents – end of period 5,039,249 19,346,842
Supplemental cash flow information:    
Cash paid for interest 1,815,593 3,808,751
Cash paid for income taxes 117,914 63,036
Supplemental schedule of non-cash activities:    
Right-of-use assets obtained in exchange for lease liabilities 6,914  
Fortress    
Cash flows from financing activities:    
Principal payments on long-term debt (57,576,929) $ (489,517)
BMO    
Cash flows from financing activities:    
Principal payments on long-term debt (3,125,000)  
Insurance    
Cash flows from financing activities:    
Principal payments on long-term debt $ (180,688)