XML 16 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Loss $ (4,413,000) $ (6,006,000)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities    
Depreciation of property and equipment 2,165,000 2,026,000
Amortization of intangible assets 630,000
Amortization of capitalized engineering costs 493,000 278,000
Bad debt expense (recovery) 190,000 (10,000)
Non-cash employee compensation expense 308,000 9,000
Amortization of deferred financing costs 158,000 179,000
Deferred gain on sale of real estate (29,000) (29,000)
Gain on sale of subsidiary (338,000)
Loss on assets held for sale 930,000
Loss on extinguishment of debt 150,000
Amortization of debt discount on convertible notes payable 740,000 1,544,000
Changes in Assets and Liabilities (Increase) Decrease in Operating Assets:    
Accounts receivable (1,167,000) (1,979,000)
Inventory (836,000) 609,000
Prepaid expenses and other current assets 89,000 7,000
Prepaid taxes 388,000
Deposits and other assets (1,275,000) (1,185,000)
Increase (Decrease) in Operating Liabilities:    
Accounts payable and accrued expense (1,736,000) (4,335,000)
Deferred rent 4,000 28,000
Deferred revenue 1,513,000 280,000
NET CASH USED IN OPERATING ACTIVITIES (2,866,000) (7,754,000)
CASH FLOWS FROM INVESTING ACTIVITIES    
Capitalized engineering costs (400,000) (724,000)
Purchase of property and equipment (629,000) (607,000)
Proceeds from sale of subsidiary 4,260,000
NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES (1,029,000) 2,929,000
CASH FLOWS FROM FINANCING ACTIVITIES    
Note payable - revolver - net 3,615,000 (6,316,000)
Payments of note payable - term notes (1,108,000) (2,808,000)
Payments of capital lease obligations (958,000) (933,000)
Proceeds from notes payable issuances- related party 803,000 2,553,000
Proceeds from notes payable issuances 70,000 4,184,000
Deferred financing costs (125,000) (50,000)
Proceeds from the issuance of common stock 1,885,000 7,762,000
Payment of notes payable issuances (463,000)
NET CASH PROVIDED BY FINANCING ACTIVITIES 4,182,000 3,929,000
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 287,000 (896,000)
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR 630,000 1,304,000
CASH AND CASH EQUIVALENTS AT END OF PERIOD 917,000 408,000
Supplemental cash flow information    
Cash paid during the period for interest 1,053,000 1,684,000
Cash paid during the period for income taxes 2,000
Supplemental schedule of non-cash investing and financing activities    
Common stock issued for notes payable - related party 330,000 1,754,000
Common stock issued for notes payable 30,000
Issuance of notes payable-related party 34,000
Preferred shares issued for PIK dividends 913,000
Issuance of Convertible notes payable - related party 1,885,000
Placement agent warrants issued $ 85,000