XML 58 R6.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Loss $ (1,471,000) $ (4,413,000)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities    
Depreciation of property and equipment 2,085,000 2,165,000
Non-cash employee stock compensation expense 351,000 308,000
Non-cash directors compensation 95,000
Non-cash other income recognized (198,000)  
Non-cash interest expense 60,000  
Loss on abandonment of lease 275,000
Amortization of Right-of-Use-Asset 352,000
Deferred gain on sale of real estate (29,000) (29,000)
Loss on sale of equipment 42,000
Amortization of debt discount on convertible notes payable 370,000 740,000
Amortization of capitalized engineering costs 493,000
Bad debt expense 46,000 190,000
Gain on assets held for sale 930,000
Amortization of deferred financing costs 158,000
Changes in Assets and Liabilities    
Accounts receivable 49,000 (1,167,000)
Inventory (1,301,000) (836,000)
Prepaid expenses and other current assets (154,000) 89,000
Prepaid taxes 43,000
Deposits and other assets (261,000) (1,275,000)
Increase (Decrease) in Operating Liabilities:    
Accounts payable and accrued expenses 343,000 (1,736,000)
Operating lease liabilities (441,000)
Deferred rent 4,000
Deferred revenue 14,000 1,513,000
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES 270,000 (2,866,000)
CASH FLOWS FROM INVESTING ACTIVITIES    
Capitalized engineering costs (400,000)
Purchase of property and equipment (397,000) (629,000)
NET CASH USED IN INVESTING ACTIVITIES (397,000) (1,029,000)
CASH FLOWS FROM FINANCING ACTIVITIES    
Note payable - revolver - net (597,000) 3,615,000
Payments of note payable - term notes (1,108,000) (1,108,000)
Proceeds from sale of future proceeds from disposition of subsidiary 800,000  
Transaction costs from sale of future proceeds from disposition of subsidiary (3,000)
Proceeds from issuance of common stock 1,885,000
Payments of finance lease obligations (899,000) (958,000)
Share issuance costs (113,000)
Proceeds from notes payable issuances- related party 500,000 803,000
Payments of notes payable issuances - related party (16,000)
Payments of loan payable - financed assets (116,000)
Deferred financing costs (125,000)
Proceeds from notes payable issuances - third party 70,000
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES (1,552,000) 4,182,000
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (1,679,000) 287,000
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR 2,012,000 630,000
CASH AND CASH EQUIVALENTS AT END OF PERIOD 333,000 917,000
Supplemental cash flow information    
Cash paid during the period for interest 1,260,000 1,053,000
Supplemental disclosure of non-cash transactions    
Right of Use Asset additions under ASC 842 4,368,000
Operating Lease Liabilities under ASC 842 5,397,000
Write-off deferred rent under ASC 842 1,165,000  
Supplemental schedule of non-cash investing and financing activities    
Common Stock issued in lieu of cash for services 187,000
Common Stock issued for notes payable - related party 330,000
Common Stock issued for notes payable 30,000
Issuance of notes payable - related party $ 34,000