XML 15 R5.htm IDEA: XBRL DOCUMENT v3.19.3
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Operating activities:    
Net income $ 577,053 $ 536,411
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 802,416 742,780
Lease incentive obligation   (8,127)
Gain on sale of assets (1,000)  
Stock-based compensation expense 128,470 125,239
Deferred tax (benefit) expense (73,000) 57,376
Bad debt expense 26,803 10,000
Changes in operating assets and liabilities, net of effect from acquisitions:    
Accounts receivable (794,220) (674,398)
Short-term investments (11,205) (3,196)
Prepaid expenses and other assets 233,583 (62,403)
Accounts payable 480,979 278,425
Accrued expenses and other current liabilities 640,993 544,473
Deferred revenue 296,954 71,831
Right of use assets and liabilities, net 26,793  
Net cash provided by operating activities 2,334,619 1,618,411
Investing activities:    
Acquisition of Sow Organic   (450,000)
Acquisition of JVF Consulting   (500,000)
Investment in Progressive Beef   (900,000)
Proceeds from sale of assets 1,000  
Purchases of property, equipment and software development costs (268,269) (325,227)
Proceeds from maturity of short-term investments 252,999 250,000
Redemption (purchases) of other long-term assets   (1,350)
Net cash used in investing activities (14,270) (1,926,577)
Financing activities:    
Repayments of notes payable (6,738) (7,062)
Repayments of finance lease obligations (4,504) (5,918)
Stock repurchase under Stock Buyback Plan (371,220) (140,850)
Net cash used in financing activities (382,462) (153,830)
Net change in cash 1,937,887 (461,996)
Cash at beginning of period 1,482,391 2,705,778
Cash at end of period $ 3,420,278 $ 2,243,782