XML 20 R6.htm IDEA: XBRL DOCUMENT v3.22.4
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Cash flows from operating activities:    
Net loss $ (282,219) $ (134,434)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Deferred income taxes (115,107) 48,126
Depreciation and amortization 386,847 346,202
Amortization of intangibles 732,552 531,102
Amortization of right of use assets 636,428 517,387
Bad debt provision (recovery) 160,000 (44,689)
Share-based compensation 180,260 441,310
Gain on sale of product line 0 (250,000)
Gain on bargain purchase 0 (71,359)
Changes in assets and liabilities:    
Accounts receivable (466,101) (301,928)
Unbilled services (82,947) (232,146)
Deferred charges (1,219,295) 0
Prepaid expenses and other current assets (316,130) (784,908)
Deposits and other assets 3,252 7,921
Accounts payable 1,234,530 162,910
Accrued expenses 689,555 412,362
Income tax payable (69,614) (248,417)
Accrued interest (5,027) 7,578
Deferred revenues 1,207,836 336,404
Operating lease obligations (636,428) (517,387)
Net cash provided by operating activities 2,038,392 226,034
Cash flows from investing activities:    
Purchase of property and equipment (38,742) (114,761)
Acquisition of business 0 (645,703)
Acquisition of assets (150,000) 0
Proceeds from sale of product line 0 250,000
Net cash used in investing activities (188,742) (510,464)
Cash flows from financing activities:    
Payment of cash dividend 0 (3,081,706)
Proceeds from issuance of stock, net of expenses 0 4,180,904
Payment of long-term debt (316,138) (213,523)
Payment of long-term debt – related party (108,309) (162,398)
Payment of long-term convertible debt – related party 0 (46,725)
Payment of finance lease obligations (230,687) (173,421)
Net cash (used in) provided by financing activities (655,134) 503,131
Net increase in cash 1,194,516 218,701
Cash, beginning of year 6,814,117 6,595,416
Cash, end of year 8,008,633 6,814,117
During the year, cash was paid for the following:    
Income taxes 94,141 380,997
Interest $ 40,193 $ 45,116