Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.10.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Cash flows from operating activities:    
Net loss $ (3,487,641) $ (3,751,110)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 1,070,993 1,196,039
Loss on extinguishment of debt 95,310
Asset impairment charge 1,731,267 633,962
Common stock and warrants issued for services 129,767 154,318
Amortization of debt discount 591,830 408,359
Change in assets and liabilities:    
Accounts and other receivables (241,772) 194,426
Prepaid and other assets (412,423) 26,460
Inventory 60,093 (20,693)
Accounts payable and accrued liabilities 849,132 555,875
Deferred income taxes (572,994) 73,520
Deferred rent (119,089) 178,453
Net cash used in operating activities (400,837) (255,081)
Cash flows from investing activities:    
Purchase of property and equipment (664,801) (984,301)
Cash paid for acquisitions, net of cash acquired (30,000)
Net cash used in investing activities (694,801) (984,301)
Cash flows from financing activities:    
Proceeds from sale of common stock and warrants 1,687,184
Proceeds from sale of preferred stock 591,651
Payments related to sale of preferred stock (258,153)
Loan proceeds 6,598,161
Payment of deferred financing costs (293,294)
Loan repayments (207,531) (5,478,494)
Capital lease payments (14,551)
Distributions to non-controlling interest (42,603)
Contribution of non-controlling interest 750,000 500,000
Net cash provided by financing activities 2,187,050 1,645,320
Effect of exchange rate changes on cash (17,763) (21,355)
Net increase in cash and restricted cash 1,073,649 384,583
Cash and restricted cash, beginning of period 438,493 268,575
Cash and restricted cash, end of period 1,512,142 653,158
Supplemental cash flow information:    
Interest 272,784 526,680
Income taxes 73,112 6,532
Non-cash investing and financing activities:    
Convertible debt settled through issuance of common stock 200,000 625,000
Accrued interest settled through issuance of convertible debt 95,107
Preferred stock dividends paid through issuance of common stock 38,622 15,067
Purchases of businesses:    
Current assets excluding cash 9,580
Property and equipment 30,000
Note payable (9,580)
Cash paid for acquisitions $ 30,000