XML 18 R6.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Loss $ (1,003,000) $ (1,471,000)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities    
Depreciation of property and equipment 1,920,000 2,085,000
Non-cash employee compensation expense 266,000 351,000
Non-cash directors compensation 159,000 95,000
Non-cash other income recognized (302,000) (198,000)
Non-cash interest expense 90,000 60,000
Non-cash deferred payroll tax expense - CARES Act 429,000
Abandonment of lease 275,000
Amortization of Right-of-Use Asset 366,000 352,000
Deferred gain on sale of real estate (29,000) (29,000)
Loss on sale of equipment 16,000 42,000
Amortization of debt discount on convertible notes payable 196,000 370,000
Bad debt expense 367,000 46,000
Amortization of deferred financing costs 73,000
(Increase) Decrease in Operating Assets:    
Accounts receivable (2,257,000) 49,000
Inventory (4,194,000) (1,301,000)
Prepaid expenses and other current assets 53,000 (154,000)
Prepaid taxes (6,000) 43,000
Deposits and other assets (213,000) (261,000)
Increase (Decrease) in Operating Liabilities:    
Accounts payable and accrued expenses 1,594,000 343,000
Operating lease liabilities (506,000) (441,000)
Income taxes payable (27,000)
Deferred revenue (176,000) 14,000
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES (3,184,000) 270,000
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of property and equipment (1,471,000) (397,000)
NET CASH USED IN INVESTING ACTIVITIES (1,471,000) (397,000)
CASH FLOWS FROM FINANCING ACTIVITIES    
Note payable - revolver - net - Sterling National Bank 3,340,000
Note payable - revolver - net - PNC (597,000)
Payments of note payable - term notes - Sterling National Bank (414,000)
Payments of note payable - term notes - PNC (1,108,000)
SBA Loan Proceeds - SNB 2,414,000
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)
Payments of finance lease obligations (11,000) (899,000)
Share issuance costs (113,000)
Proceeds from notes payable issuances- related party 500,000
Proceeds from issuance of common stock 984,000
Costs related to issuance of stock (145,000)
Payments of related party notes payable (1,032,000) (16,000)
Payments of notes payable - third party (100,000)
Payments of loan payable - financed assets (215,000) (116,000)
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES 4,821,000 (1,552,000)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 166,000 (1,679,000)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 1,294,000 2,012,000
CASH AND CASH EQUIVALENTS AT END OF PERIOD 1,460,000 333,000
Supplemental cash flow information    
Cash paid for interest 680,000 1,260,000
Supplemental disclosure of non-cash transactions    
Right of Use Asset additions under ASC 842 642,000 4,368,000
Operating Lease Liabilities under ASC 842 642,000 5,397,000
Write-off deferred rent under ASC 842 1,165,000
Acquisition of financed asset 52,000
Acquisition of property and equipment 1,504,000
Supplemental disclosure of non-cash investing and financing activities
Common stock issued in lieu of cash for services 187,000
Common Stock issued for conversion of note payable and accrued interest $ 885,000