XML 16 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Loss $ (6,006,000) $ (3,729,000)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation of property and equipment 2,026,000 2,808,000
Amortization of intangible assets 630,000 960,000
Amortization of capitalized engineering costs 278,000 280,000
Bad debt expense (recovery) (10,000) (3,000)
Non-cash compensation expense/(forfeiture of unamortized stock compensation) 9,000 126,000
Amortization of deferred financing costs 179,000 356,000
Deferred gain on sale of real estate (29,000) (29,000)
(Gain) loss on sale of subsidiary (338,000) 5,000
Deferred income taxes 0 (2,145,000)
Loss on extinguishment of debt 150,000 172,000
Amortization of debt discount on convertible notes payable 1,544,000 184,000
Changes in Assets and Liabilities (Increase) Decrease in Operating Assets:    
Accounts receivable (1,979,000) 3,730,000
Inventory 609,000 (6,389,000)
Prepaid expenses and other current assets 7,000 285,000
Prepaid taxes 388,000 0
Deposits and other assets (1,185,000) (199,000)
Increase (Decrease) in Operating Liabilities:    
Accounts payable and accrued expenses (4,335,000) 2,356,000
Deferred rent 28,000 10,000
Deferred revenue 280,000 112,000
Income taxes payable 0 (14,000)
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES (7,754,000) (1,124,000)
CASH FLOWS FROM INVESTING ACTIVITIES    
Capitalized engineering costs (724,000) (644,000)
Purchase of property and equipment (607,000) (1,341,000)
Proceeds from sale of fixed assets 0 1,671,000
Proceeds from sale of subsidiary, net 4,260,000 0
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES 2,929,000 (314,000)
CASH FLOWS FROM FINANCING ACTIVITIES    
Note payable - revolver, net (6,316,000) (3,782,000)
Payments of note payable - term loans (2,808,000) (2,814,000)
Capital lease obligations (933,000) (908,000)
Proceeds from notes payable issuances - related party 2,553,000 2,900,000
Proceeds from notes payable issuances 4,184,000 2,720,000
Payments of notes payable issuances (463,000) 0
Deferred financing costs (50,000) (199,000)
Expense for issuance of preferred stock 0 (663,000)
Expense for issuance of convertible debt 0 (298,000)
Proceeds from the issuance of common stock 7,762,000 0
Proceeds from the issuance of preferred stock 0 5,250,000
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES 3,929,000 2,206,000
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (896,000) 768,000
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR 1,304,000 529,000
CASH AND CASH EQUIVALENTS AT END OF PERIOD 408,000 1,297,000
Supplemental cash flow information    
Cash paid during the period for interest 1,684,000 1,678,000
Cash paid during the period for income taxes 0 13,000
Supplemental disclosure of non-cash transactions    
Common stock issued for notes payable-related party 1,754,000 0
Preferred stock issued for notes payable-related party 0 1,750,000
Preferred shares issued for PIK dividends 913,000 334,000
Acquisition of property and equipment financed by capital lease 0 2,096,000
Issuance of Convertible notes payable - related party 1,885,000 0
Placement agent warrants issued $ 85,000 $ 26,000