XML 16 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Loss $ (28,000) $ (152,000)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities    
Depreciation of property and equipment 665,000 713,000
Non-cash employee compensation expense 66,000 157,000
Non-cash directors compensation 54,000 52,000
Non-cash other income recognized (89,000) (104,000)
Non-cash interest expense 31,000
Amortization of Right-of-Use Asset 131,000 118,000
Deferred gain on sale of real estate (10,000) (10,000)
Bad debt recovery (118,000) (78,000)
Amortization of deferred financing costs 15,000 36,000
Decrease (Increase) in Operating Assets:    
Accounts receivable 3,033,000 (816,000)
Inventory (2,467,000) (75,000)
Prepaid expenses and other current assets (32,000) (77,000)
Deposits and other assets (70,000) 95,000
Increase (Decrease) in Operating Liabilities:    
Accounts payable and accrued expenses 354,000 (36,000)
Operating lease liabilities (164,000) (172,000)
Deferred revenue (55,000) 885,000
NET CASH PROVIDED BY OPERATING ACTIVITIES 1,285,000 567,000
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of property and equipment (430,000) (273,000)
NET CASH USED IN INVESTING ACTIVITIES (430,000) (273,000)
CASH FLOWS FROM FINANCING ACTIVITIES    
Note payable - revolver - net (901,000) (868,000)
Payments of note payable - term note (203,000) (196,000)
Payments of finance lease obligations (9,000) (2,000)
Payments of loan payable - financed asset (5,000) (2,000)
NET CASH USED IN FINANCING ACTIVITIES (1,118,000) (1,068,000)
NET DECREASE IN CASH AND CASH EQUIVALENTS (263,000) (774,000)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 627,000 2,505,000
CASH AND CASH EQUIVALENTS AT END OF PERIOD 364,000 1,731,000
Supplemental cash flow information    
Cash paid during the period for interest 283,000 307,000
Supplemental disclosure of non-cash investing and financing activities    
Capitalization of related party note interest to principal $ 400,000