Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.10.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Cash Flows from Operating Activities    
Net loss $ (5,207,229) $ (5,612,632)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock-based compensation: 401(k) stock 47,883 59,680
Stock-based compensation: Options and warrants 565,436 462,036
Unrealized foreign exchange gain (58,579)
Net realized and unrealized investment losses 17,556 12,707
Depreciation and amortization 133,891 122,072
Amortization of debt discount 250,265 1,389
Provision for uncollectible assets (142,499) 9,000
Gain on sale of investment in subsidiary (199,200)
Decrease (increase) in assets:    
Accounts receivable 518,372 (218,608)
Inventory (11,267) (169,659)
Prepaid expenses and other current assets (198,757) (8,594)
Increase (decrease) in liabilities:    
Accounts payable and accrued expenses 296,130 (773,483)
Deferred revenue (551,347) (81,314)
Other liabilities 79,573 645
Total Adjustments 946,657 (783,329)
Net Cash Used in Operating Activities (4,260,572) (6,395,961)
Cash Flows from Investing Activities    
Purchase of property and equipment (370,696) (440,856)
Proceeds from sale of investment in subsidiary 199,200
Net Cash Used in Investing Activities (370,696) (241,656)
Cash Flows from Financing Activities    
Proceeds from loans payable 580,386 517,244
Repayments of loans payable (165,037) (32,328)
Proceeds from convertible debt obligations 2,332,230 1,260,000
Repayments of debt obligations (140,000)
Dividends paid in cash (129,297) (60,515)
Proceeds from sale of Series B preferred stock 6,352,319
Proceeds from common stock offering, net of issuance costs 1,323,695 40,500
Net Cash Provided by Financing Activities 3,941,977 7,937,220
Effect of Exchange Rate Changes on Cash 373,050 (9,082)
Net (Decrease) Increase in Cash (316,241) 1,290,521
Cash - Beginning of Period 358,303 131,190
Cash - End of Period 42,062 1,421,711
Supplemental Disclosures of Cash Flow Information:    
Interest paid 296,930 123,614
Income taxes paid 27,775
Non-Cash Investing and Financing Activity    
Accrued stock-based compensation converted to equity 81,399 73,868
Debt and interest payable converted to equity 809,875 1,267,324
Common stock returned to Company to satisfy receivable 32,285
Beneficial conversion feature 227,414
Dividends declared on Series B Convertible Redeemable Preferred Stock 474,719
Common stock issued to satisfy dividends payable 264,272
Common stock issued in satisfaction of deferred revenue 124,539
Land purchased in exchange for note payable $ 517,390