XML 16 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2018
Jun. 30, 2017
Cash Flows from Operating Activities      
Net (loss) income $ (783,393) $ (838,886) $ 2,508,473
Adjustments to reconcile net (loss) income to net cash provided by operating activities:      
Depreciation and amortization 455,951 907,437 649,429
Amortization of debt issuance cost 37,739 78,735 88,572
Stock based compensation expense 119,769 239,386 680,679
Remeasurement loss (gain) on translation of foreign subsidiary (120,623) 131,321 (91,731)
Foreign currency transaction loss   30,931 127,893
Non cash implied interest   42,535 44,598
Loss on sale of fixed assets 2,877
Changes in operating assets and liabilities:      
Accounts receivable   244,566 802,827
Inventory   (313,838) 379,062
Prepaid expense   217,779 (45,201)
Accounts payable and accrued liabilities   (65,263) (1,820,920)
Deferred revenue   37,843 (25,187)
Net cash provided by operating activities   712,546 3,301,371
Cash Flows from Investing Activities      
Payments for acquisition of fixed assets   (129,087) (76,534)
Payment for acquisition of domain name   (15,213)
Proceeds from sale of assets   6,199
Payment of development fee   (761,935)
Purchase of intangible assets   (50,000)
Net cash used in investing activities   (194,300) (832,270)
Cash Flows from Financing Activities      
Repayment of notes payable   (1,712,500) (4,025,000)
Net cash used in financing activities   (1,712,500) (4,025,000)
Effect of exchange rate on cash, cash equivalents and restricted cash   103,404 (29,134)
Net decrease in cash, cash equivalents and restricted cash   (1,090,850) (1,585,033)
Cash, Cash Equivalents and restricted cash, beginning of period   2,094,685 2,617,642
Cash, Cash Equivalents and restricted cash, end of period $ 1,003,835 1,003,835 1,032,609
Supplemental Disclosure of Cash Flow Information:      
Interest   700,197 427,601
Income taxes   85,639 1,048,120
Supplemental Disclosure of Non-cash Investing and Financing Activities:      
Common stock issued for the acquisition of assets of Per-fekt   $ 241,396