Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.20.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Cash flows from operating activities:    
Net loss $ (1,792,526) $ (1,973,109)
Net loss from discontinued operations (15,554)
Net loss from continuing operations (1,792,526) (1,988,663)
Adjustments to reconcile net loss to net cash flows from operating activities:    
Depreciation and amortization 415,831 459,357
Amortization of operating lease assets 411,529 461,009
Asset impairment charge 91,491
Stock based compensation 28,000 100,707
Gain on investments (8,198) (4,270)
Amortization of debt discount and discount on preferred stock 8,695
Deferred income taxes 43,150
Derivative liabilities 297,000
Change in assets and liabilities:    
Accounts and other receivables 68,339 (142,296)
Prepaid and other assets (683,972) (20,546)
Inventories 12,807 44,275
Accounts payable and accrued expenses (195,975) 739,787
Operating lease liabilities (433,844) (463,279)
Deferred revenue (24,043) (58,932)
Net cash flows from operating activities (1,905,052) (646,471)
Cash flows from investing activities:    
Purchase of property and equipment (19,713) (334,630)
Proceeds from tenant improvement allowances 141,860
Proceeds from sale of assets 173,977
Net cash flows from investing activities (19,713) (18,793)
Cash flows from financing activities:    
Proceeds from Series 2 Preferred 1,405,000
Proceeds from warrant exercises 885,046
Loan proceeds 414,400 32,669
Loan repayments (697,237)
Distributions to non-controlling interest (10,804)
Contributions from non-controlling interest 575,000
Net cash flows from financing activities 2,007,209 596,865
Effect of exchange rate changes on cash (34,195) 282
Net increase (decrease) in cash and restricted cash 48,249 (68,117)
Cash and restricted cash, beginning of period 501,017 630,206
Cash and restricted cash, end of period 549,266 562,089
Cash paid for interest and income taxes:    
Interest 46,899 160,771
Income taxes 68,303
Non-cash investing and financing activities:    
Preferred stock dividends paid through issuance of common stock 19,523 19,523
Bifurcation of derivative liability from Preferred Stock - Series 2 529,000
Conversion of Preferred Stock - Series 2 to common stock 416,392
Accrued interest paid through warrant exercise $ 318,700