Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.8.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Cash Flows from Operating Activities    
Net loss $ (1,425,114) $ (1,810,885)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock-based compensation: 401(k) stock 20,446 18,017
Stock-based compensation: Options and warrants 183,220 164,529
Net realized and unrealized investment losses 1,628 3,031
Depreciation and amortization 6,739 21,615
Amortization of debt discount 9,636
Provision for uncollectible assets (27,874) 2,000
Prepaid compensation amortization 750
Gain on sale of investment in subsidiary (199,200)
Decrease (increase) in assets:    
Accounts receivable 604,905 (11,713)
Inventory (26,706) (26,475)
Prepaid expenses and other current assets (42,932) 7,301
Increase (decrease) in liabilities:    
Accounts payable and accrued expenses 225,147 (125,780)
Deferred revenue (720,454) (104,776)
Other liabilities (527) 1,172
Total Adjustments 233,228 (249,529)
Net Cash Used in Operating Activities (1,191,886) (2,060,414)
Cash Flows from Investing Activities    
Purchase of property and equipment (233,544) (99,699)
Proceeds from sale of investment in subsidiary 199,200
Net Cash (Used in) Provided by Investing Activities (233,544) 99,501
Cash Flows from Financing Activities    
Proceeds from loans payable 525,000 517,243
Repayments of loans payable (26,053) (32,158)
Proceeds from convertible debt obligations 1,219,704 1,260,000
Repayments of debt obligations (15,000)
Proceeds from sale of Series B Preferred stock 285,000
Proceeds from common stock offering, net of issuance costs 40,500
Net Cash Provided by Financing Activities 1,718,651 2,055,585
Effect of Exchange Rate Changes on Cash (330,956) 86,226
Net (Decrease) Increase in Cash (37,735) 180,898
Cash - Beginning of Period 358,303 131,190
Cash - End of Period 320,568 312,088
Supplemental Disclosures of Cash Flow Information:    
Interest paid 45,786 42,897
Income taxes paid
Non-Cash Investing and Financing Activity    
Accrued stock based compensation converted to equity 81,399 73,868
Exchange of 8% notes for Series B preferred stock $ 1,267,324