Quarterly report [Sections 13 or 15(d)]

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.26.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2026
Mar. 31, 2025
Cash flows from operating activities:    
Net income (loss) $ 1,367,556 $ (2,021,282)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization 869,951 779,817
Amortization of right-of-use assets 67,040 63,929
Amortization of debt issuance costs and debt discount 63,400 53,988
Bad debt expense 951 22,609
Gain on disposal of property & equipment 0 (62)
Deferred income tax 4,632 18,557
Stock-based compensation 52,847 166,261
Loss on extinguishment of debt 0 2,969,585
Changes in operating assets and liabilities:    
Accounts receivable 943,536 (634,146)
Income tax receivable 11,470 17,864
Prepaid expenses and other current assets 166,898 286,072
Other assets (45,277) 148,533
Accounts payable 6,552 (155,031)
Accrued expenses (792,879) (477,504)
Revenue contract liability (96,221) 0
Operating lease liabilities (76,370) (70,498)
Net cash provided by operating activities 2,544,086 1,168,692
Cash flows from investing activities:    
Investment in internally developed software (409,202) (194,827)
Acquisition of property and equipment (63,845) (93,683)
(Acquisition) transfer of assemblies in process (184,314) 163,355
Acquisition of assets deployed at client locations (380,608) (306,725)
Transfer of title of assets deployed at client locations to perpetual license customer 7,649 148,550
Net cash used in investing activities (1,030,320) (283,330)
Cash flows from financing activities:    
Proceeds from BMO Credit Agreement 0 45,000,000
Payments of debt issuance costs 0 (608,967)
Fees associated with debt transactions - prior debt 0 (138,233)
Proceeds from stock option exercises 0 127,000
Net cash used in financing activities (882,868) (13,849,213)
Effect of exchange rate changes on cash (83,787) 151,444
Net increase (decrease) in cash and cash equivalents 547,111 (12,812,407)
Cash and cash equivalents – beginning of period 4,306,683 18,118,043
Cash and cash equivalents – end of period 4,853,794 5,305,636
Supplemental cash flow information:    
Cash paid for interest 713,518 939,583
Cash paid for income taxes 14,530 0
Supplemental schedule of non-cash activities:    
Right-of-use assets obtained in exchange for lease liabilities 24,206 0
Fortress    
Cash flows from financing activities:    
Principal payments on long-term debt 0 (57,576,929)
BMO    
Cash flows from financing activities:    
Principal payments on long-term debt (812,500) (562,500)
Insurance    
Cash flows from financing activities:    
Principal payments on long-term debt $ (70,368) $ (89,584)