|
FY2014
12 months to Dec 31, 2014
|
FY2013
12 months to Dec 31, 2013
|
FY2012
12 months to Dec 31, 2012
|
FY2011
12 months to Dec 31, 2011
|
|
|---|---|---|---|---|
| Cash flows from operating activities: | ||||
| Net loss | ||||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||
| Depreciation and amortization | ||||
| Amortization of loan costs and debt discounts | ||||
| Bad debt expense | ||||
| Share-based compensation - employees | ||||
| Restricted stock compensation - consultants | ||||
| Changes in operating assets and liabilities: | ||||
| Accounts receivable | ||||
| Prepaid expenses and other current assets | ||||
| Accounts payable | ||||
| Accrued expenses | ||||
| Accrued royalties | ||||
| Accrued payroll and related liabilities | ||||
| Deferred revenue | ||||
| Net cash used in operating activities | ||||
| Cash flows from investing activities: | ||||
| Purchase of property and equipment | ||||
| Purchase and capitalization of software | ||||
| Cash paid for purchase of assets | ||||
| Proceeds from sale of equipment | ||||
| Net cash used in investing activities | ||||
| Cash flows from financing activities: | ||||
| Proceeds from issuance of common stock, net of offering costs | ||||
| Proceeds from the issuance of debt, net of costs and debt discount of $386,112 | ||||
| Proceeds from line of credit | ||||
| Proceeds from exercise of stock options | ||||
| Capital lease payments | ||||
| Net cash provided by financing activities | ||||
| Effect of foreign exchange rates on cash and cash equivalents | ||||
| Net decrease in cash and cash equivalents | ||||
| Cash and cash equivalents: | ||||
| Beginning of the year | ||||
| End of the year | ||||
| Cash paid during the period for: | ||||
| Income taxes | ||||
| Interest | ||||
| Supplemental disclosure of non-cash financing activities: | ||||
| Equipment and software acquired under capital leases | ||||
| Warrants issued with term debt | ||||
| Assets acquired by issuance of common stock | ||||
| Reclassification of mezzanine equity to Stockholders’ Equity (Deficit) | ||||
Loading...