Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.19.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2019
Mar. 31, 2019
Sep. 30, 2018
Mar. 31, 2018
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2018
Cash Flows from Operating Activities              
Net loss $ (1,425,610) $ (1,400,957) $ (1,275,340) $ (1,425,114) $ (4,819,585) $ (5,207,229)  
Adjustments to reconcile net loss to net cash used in operating activities:              
Stock-based compensation: 401(k) stock         39,802 47,883  
Stock-based compensation: Options and warrants         331,680 565,436  
Gain on foreign currency translation (74,179)   (58,579)   (106,513) (58,579)  
Net realized and unrealized investment losses         2,802 17,556  
Depreciation and amortization         151,370 133,891  
Loss on disposal of asset         401  
ROU asset amortization         160,521  
Amortization of debt discount         15,545 250,265  
Provision for uncollectible assets         (142,499)  
Write-down of inventory         111,327  
Decrease (increase) in assets:              
Accounts receivable         (538,129) 518,372  
Inventory         (299,568) (11,267)  
Prepaid expenses and other current assets         (206,121) (198,757)  
Increase (decrease) in liabilities:              
Accounts payable and accrued expenses         193,424 296,130  
Changes in operating lease liabilities         (147,809)  
Deferred revenue         (10,914) (551,347)  
Other liabilities         (14,678) 79,573  
Total Adjustments         (316,859) 946,657  
Net Cash Used in Operating Activities         5,136,444 (4,260,572)  
Cash Flows from Investing Activities              
Purchase of property and equipment         (147,944) (370,696)  
Net Cash Used in Investing Activities         (147,944) (370,696)  
Cash Flows from Financing Activities              
Proceeds from loans payable         580,386  
Repayments of loans payable         (163,115) (165,037)  
Proceeds from convertible debt obligations         786,000 2,332,230  
Repayments of debt obligations         (95,500)  
Dividends paid in cash         (129,297)  
Proceeds from common stock offering         4,610,700 1,323,695  
Net Cash Provided by Financing Activities         5,138,085 3,941,977  
Effect of Exchange Rate Changes on Cash         596,187 373,050  
Net Increase (Decrease) in Cash         449,884 (316,241)  
Cash and Cash Equivalents - Beginning of Period   $ 58,488   $ 358,303 58,488 358,303 $ 358,303
Cash and Cash Equivalents - End of Period $ 508,372   $ 42,062   508,372 42,062 $ 58,488
Supplemental Disclosures of Cash Flow Information:              
Interest paid         251,001 296,930  
Income taxes paid          
Non-Cash Investing and Financing Activity              
Accrued stock-based compensation converted to equity         63,415 81,399  
Debt and interest payable converted to equity         52,660 809,875  
Notes payable exchanged for noncontrolling interest         2,106,608  
Common stock issued in satisfaction of debt obligations         50,709  
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