XML 22 R6.htm IDEA: XBRL DOCUMENT v3.19.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
CASH FLOWS USED IN OPERATING ACTIVITIES:    
Net loss $ (15,694,000) $ (20,694,000)
Adjustments to reconcile net loss to net cash flows used in operating activities:    
Depreciation and amortization 1,265,000 743,000
(Accretion) amortization of deferred financing costs, debt discounts and debt premiums (21,000) 1,898,000
(Gain) loss on extinguishment of debt (376,000) 1,391,000
Gain on settlement of liability, net (263,000) (877,000)
Gain on settlement of troubled debt   (1,181,000)
Loss on settlement of equity instrument 385,000 624,000
Loss on issuance of convertible notes 1,328,000  
Loss on extinguishment of convertible notes 2,903,000  
Stock-based compensation 529,000 49,000
Merger advisory fees   2,676,000
Impairment of goodwill 4,685,000 9,315,000
Provision for losses on doubtful accounts 581,000 310,000
Warrant revaluation and modification (1,918,000) 226,000
Derivative revaluation (267,000)  
Changes in operating assets and liabilities:    
Accounts receivable, net (541,000) (495,000)
Inventories, net (36,000) (46,000)
Other assets 127,000 (99,000)
Accounts payable 309,000 500,000
Accrued expenses and other liabilities 250,000 (1,030,000)
Net cash used in operating activities (6,754,000) (6,690,000)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Cash acquired in business combination   101,000
Purchase of property and equipment (97,000) (143,000)
Net cash used in investing activities (97,000) (42,000)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Principal payments on capital lease obligations (58,000) (46,000)
Issuance of preferred stock   7,784,000
Payment of deferred financing costs (138,000) (25,000)
Issuance of common stock, net of issuance costs 2,008,000  
Proceeds from exercise of warrants 1,271,000 25,000
Proceeds from long-term debt 300,000 315,000
Proceeds from convertible notes 3,850,000 1,365,000
Principal payments on convertible bridge notes   (1,500,000)
Principal payments on long-term debt (422,000) (816,000)
Net cash flows provided by financing activities 6,811,000 7,102,000
NET CHANGE IN CASH (40,000) 370,000
CASH AT BEGINNING OF PERIOD 421,000 51,000
CASH AT END OF PERIOD 381,000 421,000
SUPPLEMENTAL CASH FLOW INFORMATION    
Cash paid during the period for interest 42,000 107,000
SUPPLEMENTAL DISCLOSURE OF CONSULTING SERVICES OR ANY OTHER NON-CASH COMMON STOCK RELATED ACTIVITY    
Purchases of equipment financed through accounts payable 38,000 2,000
Equipment financed through capital leases 106,000  
Deferred debt issuance cost financed through accounts payable 57,000 64,000
Discount of 9% on issuance of convertible bridge notes 405,000  
Other current liabilities canceled in exchange for common shares 1,897,000  
Conversion of debt into stock 3,191,000  
Beneficial conversion feature on issuance of convertible notes 2,118,000 1,856,000
Accrued merger cost   10,000
Initial valuation of derivative liability recorded in conjunction with issuance of convertible notes 610,000  
Initial valuation of warrant liability recorded in conjunction with issuance of convertible notes 2,666,000  
Prepaid insurance financed with loan 375,000 $ 183,000
Accounts payable converted to long-term debt 74,000  
Liability recorded related to equity purchase agreement repricing 460,000  
Bridge Notes plus interest converted $ 456,000  
Issuance of common stock for consulting services 39 -
Modification of warrant in conjunction with convertible note issuance $ 11,000  
Proceed from issuance of convertible note recorded through other current assets 250,000  
Write-off of beneficial conversion feature in conjunction with convertible note extinguishment 1,029,000  
Write-off of debt discounts (net of debt premiums) in conjunction with convertible note conversions 210,000  
Write-off of derivative liability in conjunction with convertible note conversions 310,000  
Side Warrants [Member]    
Adjustments to reconcile net loss to net cash flows used in operating activities:    
Merger advisory fees   $ 487,000
SUPPLEMENTAL DISCLOSURE OF CONSULTING SERVICES OR ANY OTHER NON-CASH COMMON STOCK RELATED ACTIVITY    
Issuance of warrants in conjunction with issuance of side agreement   487,000
Restructuring Liability [Member]    
SUPPLEMENTAL DISCLOSURE OF CONSULTING SERVICES OR ANY OTHER NON-CASH COMMON STOCK RELATED ACTIVITY    
Issuance of warrants in conjunction with issuance of side agreement   159,000
Promissory Notes Waiver [Member]    
SUPPLEMENTAL DISCLOSURE OF CONSULTING SERVICES OR ANY OTHER NON-CASH COMMON STOCK RELATED ACTIVITY    
Issuance of warrants in conjunction with issuance of side agreement   15,000
Senior and Junior Notes [Member]    
SUPPLEMENTAL DISCLOSURE OF CONSULTING SERVICES OR ANY OTHER NON-CASH COMMON STOCK RELATED ACTIVITY    
Conversion of debt into stock   4,771,000
Convertible Debt [Member]    
SUPPLEMENTAL DISCLOSURE OF CONSULTING SERVICES OR ANY OTHER NON-CASH COMMON STOCK RELATED ACTIVITY    
Conversion of debt into stock $ 2,356,000 $ 1,787,000