Annual report pursuant to Section 13 and 15(d)

CONSOLIDATED STATEMENTS OF CASH FLOWS

v3.20.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Cash from operating activities:    
Net Loss $ (2,470,882) $ (1,580,887)
Adjustments to reconcile net loss to net cash used in operating activities:    
Bad debt expense 220,405
Depreciation and amortization 184,620 98,922
Stock based compensation 44,874 447,826
Interest expense related to debt discounts 64,652
Amortization of operating lease right of use asset 214,100
Changes in assets and liabilities:    
Accounts receivable (1,293,219) (1,240,489)
Contract assets (167,316) (784,811)
Prepaid expenses and other current assets (174,202) 97,964
Accounts payable 1,224,720 604,096
Accounts payable-related party (682) 875
Payroll taxes payable (202,462) 168,125
Accrued expenses 203,861 (128,948)
Operating lease obligation (201,761)
Contract liabilities (2,240,168) 2,048,419
Deferred revenue 573,900 (76,379)
Net cash used in operating activities (4,019,560) (345,287)
Cash flows from investing activities:    
Software development costs (60,000)
Purchase of patents/trademarks (13,095) (13,285)
Purchase of fixed assets (206,480) (212,393)
Net cash used in investing activities (219,575) (285,678)
Cash flows from financing activities:    
Repurchase of common stock (7,993) (1,459)
Repayments of line of credit (3,586) (3,312)
Repayments of notes payable - related parties (80,000) (48,215)
Repayments of notes payable (262,500)
Issuance cost (20,000)  
Repayments of notes payable - financing agreements (266,134) (243,566)
Payment of finance lease (24,652)
Proceeds from equipment financing 102,928
Proceeds from notes payable-related parties 1,080,000
Proceeds from notes payable 250,000
Proceeds from warrants exercised 2,318,020 195,000
Net cash provided by (used in) financing activities 3,086,083 (101,552)
Net decrease in cash (1,153,052) (732,517)
Cash, beginning of year 1,209,301 1,941,818
Cash, end of year 56,249 1,209,301
Supplemental Disclosure of Cash Flow Information:    
Interest paid 6,320 7,411
Taxes paid
Supplemental Non-Cash Investing and Financing Activities:    
Common stock issued for accrued BOD fees 32,917 73,708
Common stock issued for accrued officer salary 72,292
Note issued for financing of insurance premiums 260,103 242,239
Debt discount on notes payable 12,500
Note issued for equipment financing lease 55,822
Right of Use Asset and Liability 644,245
Relative fair value of warrant recorded as debt discount $ 146,779