Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.8.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Cash flows from operating activities:    
Net loss $ (386,904) $ (1,765,385)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 387,417 577,987
Loss on sale of property and equipment 388
Loss on disposition or impairment of assets 417,971
Deferred income taxes (79,243) 36,220
Stock based compensation expense 207,641 95,065
Changes in operating assets and liabilities:    
Accounts receivable 90,840 (214,860)
Income taxes receivable 38,960
Prepaid expenses and other current assets (191,160) (393,995)
Deferred franchise costs (133,551) 111,132
Deposits and other assets 17,595 40,868
Accounts payable (133,010) 34,228
Accrued expenses 110,853 (138,455)
Co-op funds liability 44,508 21,761
Payroll liabilities (20,511) (353,326)
Other liabilities 10,885 101,014
Deferred rent (31,670) (309,367)
Deferred revenue 72,819 421,622
Net cash used in operating activities (33,103) (1,278,560)
Cash flows from investing activities:    
Purchase of property and equipment (183,734) (39,325)
Payments received on notes receivable 41,391 10,008
Net cash used in investing activities (142,343) (29,317)
Cash flows from financing activities:    
Borrowings on revolving credit note payable 1,000,000
Proceeds from exercise of stock options 23,325 116,277
Repayments on notes payable (163,500)
Net cash provided by financing activities 23,325 952,777
Decrease in cash (152,121) (355,100)
Cash and restricted cash, beginning of period 4,320,040 3,344,258
Cash and restricted cash, end of period $ 4,167,919 $ 2,989,158