price of the accounts receivable based on the age of the accounts
receivable when collected. We are also charged for certain
reimbursable administrative fees incurred on our behalf for the
management of the program. In connection with the Factoring
Agreement, we entered into a Security Agreement, granting to
Versant a security interest in substantially all of our assets to
secure our obligations under the Factoring Agreement.
The Factoring Agreement was terminated on June 30, 2021. Factoring
fees paid under this arrangement totaled approximately $298,000 for
the year ended December 31, 2021. Upon termination of the Factoring
Agreement, all future payments of accounts receivable shall be made
directly to the Company.
Note Payable
Loan Forgiveness
On January 13, 2021, the Paycheck Protection Program Loan and
related interest of $788,156 was fully forgiven by the U.S. Small
Business Administration.
Cash Flows
Operating Activities
For the year ended December 31, 2021, net cash used in operating
activities was approximately $10,668,410, which consisted of a net
loss of $8,961,815 offset by non-cash charges of approximately
$3,576,000, which primarily includes a $2,740,425 loss on
extinguishment of Bridge Notes, $958,639 related to amortization of
internally developed software, $869,600 of amortization of discount
on Amended Bridge Notes, $622,064 in stock based compensation, a
$260,185 loss on extinguishment of Convertible Notes, $161,074 in
bad debt expense, $45,358 related to depreciation and amortization
of property and equipment, $12,500 in of common stock issued in
exchange for services, $4,605 of amortization of debt issuance
costs on note payable, and $1,088 of amortization of discount and
debt issuance costs on Convertible Notes, partially offset by a
$1,311,700 loss on derivative liabilities, and a $788,156 gain on
extinguishment on note payable.
Total changes in assets and liabilities of approximately $5,282,000
were primarily driven by a $1,708,922 decrease in accrued interest,
a $1,637,124 increase in accounts receivable, a $1,086,259 increase
in accounts receivable-unbilled, a $959,754 decrease in accounts
payable, and a $218,508 decrease in deferred revenue, offset by a
$198,893 increase in accrued expenses, a $90,894 decrease in
prepaid expenses and other current assets, and a $38,503 decrease
in tax credit receivable.
For the year ended December 31, 2020, net cash used in operating
activities was $288,380, which consisted of a net loss of
$4,652,084 offset by non-cash charges of approximately $1,323,000
which primarily includes $774,929 related to amortization of
internally developed software, a $159,000 loss on derivative
liability, $143,435 of amortization of discount and debt issuance
costs on Convertible Notes, $108,096 in bad debt expense, $92,866
in stock based compensation, and $44,758 related to depreciation
and amortization of property and equipment.
Total changes in assets and liabilities of approximately $3,041,000
were primarily driven by a $1,951,429 increase in accrued interest,
an increase of $1,054,638 in accounts payable, an increase of
$873,254 in deferred revenue, an increase in accrued expenses of
$282,142, and a decrease in tax credit receivable of $104,624,
offset by a $800,908 increase in accounts receivable, a $226,374
increase in prepaid expenses and other current assets, and an
increase in accounts receivable-unbilled of $198,185.
Investing Activities
Net cash used in investing activities was $1,037,917 and $1,102,612
for the years ended December 31, 2021 and 2020, respectively. Net
cash used in investing activities for the year ended December 31,
2021 consisted of $1,035,367 of capitalization of internally
developed software and $2,550 for purchase of property and
equipment. Net cash used in investing activities for the year ended
December 31, 2020 consisted of $1,102,186 of capitalization of
internally developed software, and purchases of property and
equipment of $426.
Financing Activities
Net cash provided by financing activities was $38,749,397 and
$2,033,008 for the years ended December 31, 2021 and 2020,
respectively. Net cash provided by financing activities for the
year ended December 31, 2021 consisted of $20,999,988 of
proceeds