XML 19 R6.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Cash flows from operating activities:    
Net loss $ (7,177,883) $ (6,539,566)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of debt discount 66,236
Bad debt expense 75,634 (88,783)
Gain on settlement of accounts payable (61,818)
Gain on settlement of derivative liabilities (103,560)
Change in allowance for sales returns and volume rebate 190,766 407,655
Change in inventory reserve 34,121 134,200
Change in fair value of derivative liabilities (426,981) (861,302)
Stock compensation expense 1,984,587 4,344,429
Other share based payments 36,000
Depreciation and amortization 885,699 747,208
Loss on disposal of other assets 7,108
Gain on settlement of debt (165,378) (276,026)
Changes in operating assets and liabilities:    
Accounts receivable - trade (72,882) (464,657)
Inventories 836,385 (596,653)
Prepaid expenses and other current assets (805,365) 78,679
Accounts payable and accrued expenses (583,132) (985,986)
Accounts payable and accrued expenses - related parties 1,571,838 2,137,661
Deferred revenues (224,463) 614,337
Other short-term liabilities (1,686)
Net cash used in operating activities (3,774,818) (1,343,382)
Cash flows from investing activities:    
Cash receipts from acquisition 1,310,334
Cash paid for acquisition (410,138)
Payment made for purchase of intangible assets (10,001)
Net cash provided by investing activities 900,196 (10,001)
Cash flows from financing activities:    
Proceeds from short-term debt 23,861,448 10,214,673
Proceeds from short-term debt - related parties
Principal payments on short-term debt (22,499,666) (12,143,023)
Principal payments on short-term debt-related party (822,550)
Principal payments on convertible debt - related party
Proceeds from subscriptions receivable 100
Distributions to the member of Mimio
Proceeds from issuance of common stock 420,000 5,678,609
Proceeds from issuance of common stock upon exercise of options 3 29
Net cash (used in) provided by financing activities 1,781,885 2,927,738
Effect of currency exchange rates (16,129) (20,532)
Net increase (decrease) in cash and cash equivalents (1,108,866) 1,553,823
Cash and cash equivalents, beginning of the year 2,010,325 456,502
Cash and cash equivalents, end of the year 901,459 2,010,325
Supplemental cash flows disclosures:    
Cash paid for interest 808,694 518,106
Cash paid for income taxes
Non-cash investing and financing activities:    
Shares issued as consideration for acquisition of Cohuba 1,435,176
Shares issued,note payable and earnout out liability as consideration for acquisition of Qwizdom 1,894,570
Shares issuedas consideration for acquisition of EOS 354,000  
Issuance of Series A Preferred stock for the acquisition of Genesis 25
Settlement of related party derivative 1,149,580
Shares to settle accounts payable 64,691
Derivative liabilities from issuance of warrants 2,718,554
Conversion of Series B and C Preferred Stock to common stock upon IPO 127
Conversion of convertible note payable - related parties to common stock 4,140,127
Settlement of short-term debt through issuance of common stock
Settlement of accounts payable through issuance of common stock 1,787,119
Settlement of trademark liability at IPO date $ 250,000