Annual report pursuant to Section 13 and 15(d)

CONSOLIDATED STATEMENTS OF CASH FLOWS

v3.3.1.900
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Cash Flows from Operating Activities:    
Net loss $ (694,340) $ (660,247)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Depreciation and amortization $ 504,499 669,364
Amortization of debt discount 13,785
Non-cash interest expense $ 209,136 56,877
Net (gain) loss on equity method investment (4,418) $ (15,699)
Net (gain) loss on sale and abandoned equipment $ 6,699
Deferred compensation $ 9,052
Stock-based compensation $ 126,521 139,255
Changes in Assets and Liabilities:    
Accounts receivable (4,063) 144,011
Other assets (450) (2,002)
Prepaid expenses and other current assets (112,675) 52,816
Employee loan (9,700) (30,370)
Accounts payable and accrued expenses 100,817 (271,378)
Deferred revenue (33,704) (233,674)
Deferred rent 653 (4,589)
Net Cash Provided by (Used in) Operating Activities $ 88,975 (132,799)
Cash Flows from Financing Activities:    
Due to related party $ 37,753
Issuance of convertible debt $ 92,000
Repayments of capital lease obligations (223,378) $ (139,864)
Repayments of credit line $ (1,000)
Repayment of contingent consideration $ (6,204)
Advances from shareholder 263,887
Net Cash Provided by (Used in) Financing Activities $ (132,378) 155,572
Increase (Decrease) in Cash and Cash Equivalents (43,403) 22,773
Cash and Cash Equivalents, Beginning of Year 110,448 87,675
Cash and Cash Equivalents, End of Year 67,045 110,448
Cash paid for interest $ 78,518 $ 79,557
Cash paid for income taxes
Non cash investing and financing activities:    
Accrual of preferred stock dividend $ 96,013 $ 86,249
Acquisition of equipment under capital lease 22,441 $ 30,271
Conversion of due to related party to convertible debt 245,601
Conversion of due to officer to convertible debt $ 1,065,762
Additional costs incurred in lease refinancing $ 28,968
Cashless exercise of stock options $ 462