Annual report [Section 13 and 15(d), not S-K Item 405]

Consolidated Statements of Cash Flows

v3.26.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Cash flows from operating activities:    
Net income (loss) $ 1,483,619 $ (2,627,110)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization 3,209,679 2,863,507
Amortization of right-of-use assets 259,649 252,379
Amortization of debt issuance costs and debt discount 148,221 1,523,598
Bad debt expense (recovery) 51,490 (36,563)
(Gain) loss on disposal of property & equipment (5,824) 33,245
Deferred income tax 4,715 (16,360)
Stock-based compensation 540,407 919,649
Loss on extinguishment of debt 2,969,585 0
Changes in operating assets and liabilities:    
Accounts receivable (736,431) (504,868)
Income tax receivable (29,908) (49,528)
Prepaid expenses and other current assets 78,753 302,235
Other assets 276,982 81,233
Accounts payable (772,877) 1,516,825
Accrued expenses 223,038 278,093
Revenue contract liability 286,221 (167,014)
Operating lease liabilities (289,697) (270,687)
Net cash provided by operating activities 7,697,622 4,098,634
Cash flows from investing activities:    
Investment in internally developed software (992,688) (705,501)
Acquisition of property and equipment (122,948) (56,607)
Acquisition of assemblies in process (466,366) (45,931)
Acquisition of assets deployed at client locations (1,475,926) (1,997,383)
Transfer of title of assets deployed at client locations to perpetual license customer 232,388 1,182,818
Net cash used in investing activities (2,825,540) (1,622,604)
Cash flows from financing activities:    
Proceeds from BMO Credit Agreement 45,000,000 0
Payments of debt issuance costs (630,024) 0
Fees associated with debt transactions - prior debt (138,233) 0
Proceeds from stock option exercises 175,400 56,082
Net cash used in financing activities (18,856,227) (886,126)
Effect of exchange rate changes on cash 172,785 (163,375)
Net (decrease) increase in cash and cash equivalents (13,811,360) 1,426,529
Cash and cash equivalents – beginning of period 18,118,043 16,691,514
Cash and cash equivalents – end of period 4,306,683 18,118,043
Supplemental cash flow information:    
Cash paid for interest 3,431,538 7,542,605
Cash paid for income taxes 167,580 123,536
Supplemental schedule of non-cash activities:    
Insurance acquired under note payable 235,267 330,370
Right-of-use assets obtained in exchange for lease liabilities 6,914 0
Fortress    
Cash flows from financing activities:    
Principal payments on long-term debt (57,576,929) (942,208)
BMO    
Cash flows from financing activities:    
Principal payments on long-term debt (5,375,000) 0
Insurance    
Cash flows from financing activities:    
Principal payments on long-term debt $ (311,441) $ 0