XML 17 R6.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Cash Flows from Operating Activities:    
Net loss $ (1,045,000) $ (1,390,000)
Reconciliation of net (loss) income to net cash used in operating activities:    
Allowance for doubtful accounts 4,000 86,000
Depreciation and amortization 37,000 42,000
Accretion of debt discount 77,000 81,000
Change in fair value of derivative liabilities (79,000) (223,000)
Debt extinguishment gain 0 35,000
Amortization of operating lease right-of-use asset 101,000 90,000
Stock based compensation 62,000 45,000
Subtotal of non-cash charges 202,000 86,000
us-gaap_IncreaseDecreaseInOperatingCapitalAbstract    
Accounts receivable (95,000) 400,000
Inventories 433,000 324,000
Prepaid expenses and other current assets 366,000 231,000
Accounts payable and accrued expenses (326,000) (126,000)
Deferred revenue 134,000 323,000
Lease liabilities (100,000) (89,000)
Net cash provided by (used in) operating activities (431,000) (241,000)
Cash Flows from Financing Activities:    
Proceeds from issuance of notes payable 0 630,000
Proceeds from issuance of note payable to related party 500,000 0
Net cash provided by financing activities 240,000 367,000
Net (decrease) increase in cash (191,000) 126,000
Cash, beginning of the period 367,000 866,000
Cash, end of the period 176,000 992,000
Supplemental Cash Flow Information [Abstract]    
Cash paid for interest 2,000 90,000
Cash paid for interest to related party 53,000 8,000
Cash paid for income taxes 0 4,000
Conversion of Series A convertible preferred stock 0 1,000
Nonrelated Party [Member]    
Cash Flows from Financing Activities:    
Repayment of notes payable (230,000) (263,000)
Related Party [Member]    
Cash Flows from Financing Activities:    
Repayment of notes payable $ (30,000) $ 0