XML 19 R7.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income/(loss) $ (1,843,000) $ 779,000
Adjustments to reconcile net income/(loss) to net cash provided by operating activities:    
Depreciation and amortization 931,000 197,000
Share-based compensation 1,150,000 377,000
Non-cash operating lease amortization (4,000) 0
Changes in assets and liabilities:    
Trade receivables 199,000 (248,000)
Contract assets (50,000) (72,000)
Equipment financing receivables 31,000 (395,000)
Inventories 37,000 119,000
Contract costs (245,000) (100,000)
Prepaid expenses (384,000) (191,000)
Income tax receivable (263,000) 4,000
Other assets 335,000 (46,000)
Accounts payable and accrued expenses 228,000 (25,000)
Income tax payable 0 5,000
Contract liabilities (595,000) 19,000
Net cash provided by/(used for) operating activities (473,000) 423,000
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of property and equipment 91,000 745,000
Acquisitions of assets and businesses, net of cash received (10,505,000) (176,000)
Net cash used for investing activities (10,596,000) (921,000)
CASH FLOWS FROM FINANCING ACTIVITIES    
Payment of contingent consideration 0 (54,000)
Repayments made on finance leases (71,000) (22,000)
Proceeds from notes payable 0 1,001,000
Repayments made on notes payable (53,000) (39,000)
Proceeds from exercise of options 1,365,000 2,007,000
Taxes paid on the net settlement of stock options and RSUs (160,000) 0
Proceeds from issuance of common stock in connection with an offering 0 8,778,000
Net cash provided by financing activities 1,081,000 11,671,000
Effect of exchange rate changes on cash 10,000 0
NET INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH (9,978,000) 11,173,000
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT THE BEGINNING OF THE PERIOD 17,679,000 4,280,000
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT THE END OF THE PERIOD 7,701,000 15,453,000
Income taxes, net (15,000) 0
Interest expense (64,000) (54,000)
Supplemental disclosure of non-cash investing and financing information:    
Stock issued for the acquisition of Centric Telecom 346,000 0
Contingent consideration related to the acquisition of Centric Telecom 746,000 0
Stock issued in connection with the merger with NetSapiens 16,942,000 0
Stock options issued in connection with the merger with NetSapiens 22,120,000 0
Property and equipment financed through finance leases 273,000 0
Prepaid assets financed through finance leases 14,000 0
Purchase of property and equipment with a note payable 0 2,000,000
Adjustment to intangible assets and contingent consideration of customer relationship asset acquisition $ 0 $ (121,000)