XML 17 R6.htm IDEA: XBRL DOCUMENT v3.21.1
Condensed Consolidated Statements of Cash Flows - USD ($)
3 Months Ended
Mar. 31, 2021
Mar. 31, 2020
CASH FLOWS FROM OPERATING ACTIVITIES    
Net (Loss) Income $ (152,000) $ 1,058,000
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities    
Depreciation of property and equipment 713,000 656,000
Non-cash employee compensation expense 157,000 140,000
Non-cash directors compensation 52,000 55,000
Non-cash other income recognized (104,000) (92,000)
Non-cash interest expense 31,000 28,000
Amortization of Right-of-Use Asset 118,000 122,000
Deferred gain on sale of real estate (10,000) (10,000)
Loss on sale of equipment 16,000
Amortization of debt discount on convertible notes payable 78,000
Bad debt expense (recovery) (78,000) 268,000
Amortization of deferred financing costs 36,000 30,000
Changes in Assets and Liabilities (Increase) Decrease in Operating Assets:    
Accounts receivable (816,000) (1,033,000)
Inventory (75,000) (1,162,000)
Prepaid expenses and other current assets (77,000) (6,000)
Deposits and other assets 95,000 (76,000)
Income tax receivable (1,416,000)
Increase (Decrease) in Operating Liabilities:    
Accounts payable and accrued expenses (36,000) 1,216,000
Operating lease liabilities (172,000) (167,000)
Deferred revenue 885,000 (7,000)
Income taxes payable (12,000)
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES 567,000 (314,000)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of property and equipment (273,000) (78,000)
NET CASH USED IN INVESTING ACTIVITIES (273,000) (78,000)
CASH FLOWS FROM FINANCING ACTIVITIES    
Note payable - revolver - net - Sterling National Bank (868,000) 1,033,000
Payments of note payable - term notes - SNB (196,000) (90,000)
Payments of finance lease obligations (2,000) (7,000)
Proceeds from issuance of common stock 984,000
Share issuance costs (145,000)
Payments of notes payable issuances- related party (1,012,000)
Payments of notes payable - third party (100,000)
Payments of loan payable - financed asset (2,000) (71,000)
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES (1,068,000) 592,000
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (774,000) 200,000
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 2,505,000 1,294,000
CASH AND CASH EQUIVALENTS AT END OF PERIOD 1,731,000 1,494,000
Supplemental cash flow information    
Cash paid during the period for interest 307,000 205,000
Supplemental disclosure of non-cash investing and financing activities    
Capitalization of accrued interest on related party notes payable 400,000
Common Stock issued for conversion of notes payable and accrued interest $ 885,000