Annual report pursuant to Section 13 and 15(d)

Statements of Cash Flows

v3.19.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Cash flows from operating activities:    
Net income (loss) $ 1,217,879 $ (11,423)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Depreciation and amortization 1,839,594 1,766,541
Amortization of debt issuance costs and debt discount 129,900 291,500
Bad debt expense 39,894 8,060
Inventory reserve 175,348 68,501
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 96,181  
Deferred income tax (benefit) provision (103,834) 136,409
Share-based compensation 776,354 813,480
Unrealized currency foreign exchange loss (gain) on cash, cash equivalents and restricted cash 19,158 (120,582)
Changes in operating assets and liabilities:    
Accounts receivable (588,003) (172,567)
Inventory (481,861) (448,319)
Prepaid expenses and other current assets (9,252) (76,435)
Accounts payable (353,447) 573,470
Income tax payable (437,519) (266,820)
Accrued expenses 407,774 (221,632)
Revenue contract liability 354,853 68,908
Other current liabilities (115,986) 32,481
Deferred rent (23,679) (14,938)
Net cash provided by operating activities 4,292,625 2,836,351
Cash flows from investing activities:    
Investment in intangible assets (33,048) (43,917)
Acquisition of property and equipment (69,793) (56,700)
Net cash used in investing activities (102,841) (100,617)
Cash flows from financing activities:    
Proceeds from debt issued 11,098,986  
Proceeds from stock option exercises   35,000
Payments of debt issuance costs (136,163) (17,091)
Payment of warrant liability (1,333,333)  
Principal payments on capital lease obligations (32,780) (31,006)
Principal payments on long-term debt (10,662,482) (1,651,348)
Payments of long-term debt redemption premium (374,500)  
Net cash used in financing activities (1,440,272) (1,664,445)
Effect of exchange rate changes on cash, cash equivalents and restricted cash (19,158) 120,582
Net increase in cash, cash equivalents and restricted cash 2,730,354 1,191,871
Cash, cash equivalents and restricted cash – beginning of period 3,581,209 2,389,338
Cash, cash equivalents and restricted cash – end of period 6,311,563 3,581,209
Supplemental cash flow information:    
Cash paid for interest 816,636 1,407,840
Inventory transferred to assets deployed at client locations 298,826 282,797
Cash paid for income taxes $ 794,890 $ 671,615