XML 31 R6.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Loss $ (2,732,000) $ (10,992,000)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation of property and equipment 3,002,000 2,877,000
Stock based employee compensation expense 378,000 293,000
Stock based directors compensation expense 244,000 305,000
Legal expenses paid by issuance of stock 126,000 200,000
Non-cash other income recognized (282,000)
Non-cash interest expense 85,000
Loss on abandonment of lease 275,000
Amortization of right-of-use assets 470,000
Amortization of deferred gain on sale of real estate (38,000) (38,000)
Loss on sale of equipment 136,000
Amortization of debt discount on convertible notes payable 510,000 941,000
Amortization of capitalized engineering costs 668,000
Bad debt expense 311,000 49,000
Loss on impairment of goodwill - discontinued operations 109,000
Amortization of deferred financing costs 212,000
Change in useful life of capitalized engineering costs 2,043,000
Gain on sales of subsidiaries 340,000
Loss on Assets Held for Sale 386,000
(Increase) Decrease in Operating Assets:    
Accounts receivable (1,647,000) (561,000)
Inventory 405,000 1,395,000
Prepaid expenses and other current assets (33,000) 39,000
Prepaid taxes 49,000
Deposits and other assets (713,000) (1,112,000)
Increase (Decrease) in Operating Liabilities:    
Accounts payable and accrued expense (970,000) (1,569,000)
Operating Lease Liabilities (601,000)
Deferred rent 3,000
Deferred revenue 130,000 2,076,000
Income Taxes Payable 7,000
NET CASH USED IN OPERATING ACTIVITIES (888,000) (2,336,000)
CASH FLOWS FROM INVESTING ACTIVITIES    
Capitalized engineering costs (523,000)
Purchase of property and equipment (764,000) (1,264,000)
Proceeds from sale of subsidiary 5,472,000
NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES (764,000) 3,685,000
CASH FLOWS FROM FINANCING ACTIVITIES    
Note payable - revolver, net - Sterling National Bank 12,543,000
Note payable - revolver, net - PNC (14,043,000) (2,415,000)
Proceeds from note payable - term loan - Sterling National Bank 3,800,000
Payments of note payable - term loans - PNC (1,572,000) (1,899,000)
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)
Payment of finance lease obligations (1,764,000) (1,286,000)
Share issuance costs (113,000)
Proceeds from note payable - related party 1,500,000 2,803,000
Payments of notes payable - related parties (28,000)
Payments of loan payable - financed assets (186,000)
Proceeds from notes payable - third parties 70,000
Deferred financing costs (125,000)
Proceeds from issuance of common stock 2,885,000
NET CASH PROVIDED BY FINANCING ACTIVITIES 934,000 33,000
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (718,000) 1,382,000
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR 2,012,000 630,000
CASH AND CASH EQUIVALENTS AT END OF YEAR 1,294,000 2,012,000
Supplemental cash flow information    
Cash paid during the period for interest 2,274,000 1,509,000
Cash paid during the period for income taxes 22,000 2,000
Supplemental schedule of non-cash investing and financing activities    
Common Stock issued for notes payable - related party 330,000
Common Stock issued for notes payable - third parties 580,000 30,000
Common Stock issued in lieu of accrued interest $ 58,000 $ 1,027,000