XML 82 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
 12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities:    
Net (loss) income $ (45,857,052)us-gaap_ProfitLoss $ 2,593,530us-gaap_ProfitLoss
Adjustments to reconcile net (loss) income to net cash used by operating activities:    
Depreciation and amortization 5,274,323us-gaap_DepreciationAndAmortization 2,966,368us-gaap_DepreciationAndAmortization
Stock based compensation 1,355,430us-gaap_ShareBasedCompensation 1,894,719us-gaap_ShareBasedCompensation
Paid in-kind interest 48,000us-gaap_PaidInKindInterest   
Amortization of note discount and premium 22,707us-gaap_AmortizationOfDebtDiscountPremium 45,266us-gaap_AmortizationOfDebtDiscountPremium
Loss on extinquishment of debt    26,252us-gaap_GainsLossesOnExtinguishmentOfDebt
Gain on sale of fixed assets    (116,569)us-gaap_GainLossOnDispositionOfAssets1
Impairment of goodwill 3,000,000us-gaap_GoodwillImpairmentLoss 238,926us-gaap_GoodwillImpairmentLoss
Impairment of intangible assets and investments inclusive of noncontrolling interest 34,034,862us-gaap_ImpairmentOfIntangibleAssetsExcludingGoodwill 277,800us-gaap_ImpairmentOfIntangibleAssetsExcludingGoodwill
Deferred tax benefit (988,630)us-gaap_IncreaseDecreaseInDeferredIncomeTaxes (10,948,875)us-gaap_IncreaseDecreaseInDeferredIncomeTaxes
Foreign currency gain (2,305)us-gaap_ForeignCurrencyTransactionGainLossBeforeTax   
Decrease (increase) in assets:    
Accounts receivable 51,452us-gaap_IncreaseDecreaseInAccountsReceivable (26,104)us-gaap_IncreaseDecreaseInAccountsReceivable
Inventory (34,283)us-gaap_IncreaseDecreaseInInventories (17,294)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other assets 30,081us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (184,956)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Restricted cash 144,207us-gaap_IncreaseDecreaseInRestrictedCash (500,000)us-gaap_IncreaseDecreaseInRestrictedCash
Increase (decrease) in liabilities:    
Accounts payable (384,406)us-gaap_IncreaseDecreaseInAccountsPayable 159,948us-gaap_IncreaseDecreaseInAccountsPayable
Accrued expenses and other liabilities 915,376us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities (58,250)us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
Net cash used by operating activities (2,390,238)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations (3,649,239)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities:    
Purchase of equipment and building improvements (280,902)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (378,587)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from sale of equipment    753,000us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Acquisition of business    6,568,112us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Purchase of investments (750,000)us-gaap_PaymentsToAcquireInvestments (250,000)us-gaap_PaymentsToAcquireInvestments
Purchase of intangible assets (1,243,714)us-gaap_PaymentsToAcquireIntangibleAssets (2,593,495)us-gaap_PaymentsToAcquireIntangibleAssets
Net cash (used) provided by investing activities (2,274,616)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations 4,099,030us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities:    
Net payments on revolving lines of credit (158,087)us-gaap_ProceedsFromRepaymentsOfLinesOfCredit (80,153)us-gaap_ProceedsFromRepaymentsOfLinesOfCredit
Payments of long-term debt (616,393)us-gaap_RepaymentsOfLongTermDebt (353,192)us-gaap_RepaymentsOfLongTermDebt
Borrowings of long-term debt 4,041,000us-gaap_ProceedsFromIssuanceOfLongTermDebt   
Issuance of common stock, net of issuance costs 1,764,978us-gaap_PaymentsOfStockIssuanceCosts 73,422us-gaap_PaymentsOfStockIssuanceCosts
Net cash provided (used) by financing activities 5,031,498us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (359,923)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net increase in cash 366,644us-gaap_CashPeriodIncreaseDecrease 89,868us-gaap_CashPeriodIncreaseDecrease
Cash beginning of year 1,977,031us-gaap_Cash 1,887,163us-gaap_Cash
Cash end of year $ 2,343,675us-gaap_Cash $ 1,977,031us-gaap_Cash