XML 19 R6.htm IDEA: XBRL DOCUMENT v3.21.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (10,598) $ (13,243)
Adjustments to reconcile net loss to net cash flows used in operating activities:    
Depreciation and amortization 1,093 1,118
Amortization of operating lease right-of-use asset 213 231
Amortization of finance lease right-of-use asset 50 63
Amortization (accretion) of deferred financing costs, debt discounts and debt premiums 320 111
Loss on extinguishment of debt   20
Gain on settlement of liability, net (77) (1,437)
Loss on litigation   266
Loss on issuance of convertible notes   1,870
Loss on extinguishment of convertible notes 1,225  
Stock-based compensation 703 668
Impairment of intangible assets and goodwill   1,590
Provision for losses on doubtful accounts 1,339 966
Warrant revaluation (13) (416)
Loss on modification of warrants   1,128
Derivative revaluation   415
Gain from sale of fixed asset (55)  
Changes in operating assets and liabilities:    
Accounts receivable (1,639) (850)
Inventories (166) 13
Other assets (59) 427
Accounts payable (243) (1,884)
Operating lease liabilities (209) (223)
Accrued expenses and other liabilities 682 26
Net cash used in operating activities (7,434) (9,141)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property and equipment (151) (55)
Proceeds from sale of fixed asset 55  
Net cash used in investing activities (96) (55)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Principal payments on finance lease obligations (56) (46)
Payment of deferred financing costs   (120)
Payment of fractional common shares in conjunction with reverse stock split   (1)
Issuance of common stock, net of issuance costs 8,929 6,628
Proceeds from exercise of warrants   1,575
Proceeds from PPP Loan 787  
Proceeds from convertible notes   2,150
Principal payments on convertible notes   (50)
Principal payments on long-term debt (322) (473)
Net cash flows provided by financing activities 9,338 9,663
NET CHANGE IN CASH 1,808 467
CASH AT BEGINNING OF PERIOD 848 381
CASH AT END OF PERIOD 2,656 848
SUPPLEMENTAL CASH FLOW INFORMATION    
Cash paid during the period for interest 20 36
SUPPLEMENTAL DISCLOSURE OF CONSULTING SERVICES OR ANY OTHER NON-CASH COMMON STOCK RELATED ACTIVITY    
Purchases of equipment financed through accounts payable   1
Equipment financed through finance lease obligations 22 23
Discount of 9% on issuance of convertible bridge notes   188
Conversion of convertible debt, plus interest, into common stock 2,176 7,553
Beneficial conversion feature on issuance of convertible notes   1,792
Initial valuation of warrant liability recorded in conjunction with issuance of convertible notes   1,858
Liabilities exchanged for convertible notes   2,150
Prepaid insurance financed with loan 23 434
Write-off of beneficial conversion feature in conjunction with convertible note extinguishment 523  
Right-of-use assets obtained in exchange for operating lease obligations 0 750
Right-of-use assets obtained in exchange for finance lease obligations 29 0
Write-off warrant liability in conjunction with warrant exercises   2,364
Write-off of (debt premiums) debt discounts, net, in conjunction with convertible note conversions $ (270) 731
Write-off of derivative liability in conjunction with convertible note conversions   $ 477