XML 18 R6.htm IDEA: XBRL DOCUMENT v3.23.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Cash Flows - Operating Activities:    
Net loss $ (10,293) $ (27,259)
Adjustments to reconcile net loss to net cash used by operating activities    
Depreciation 952 1,236
Bad debt expense 253 442
Shares issued for services 888 0
Loss (Gain) on extinguishment of debt 418 (204)
Income tax expense 2 28
Change in fair value of derivative liabilities (16,654) 2,622
Loss on issuance of debt 3,434 3,572
Amortization of debt issuance and debt discounts 4,950 3,226
Changes in operating assets and liabilities:    
Accounts receivable (1,748) (395)
Inventory, prepaid expenses and other assets (72) 1,687
Accounts payable (2,550) 3,181
Accrued interest and accrued interest, related parties 3,182 1,718
Accrued expenses and contract liabilities 69 3,737
Net Cash Used in Operating Activities (17,169) (6,409)
Cash Flows - Investing Activities    
Purchase (proceeds from sale) of property and equipment 332 (529)
Net Cash Flows Provided by (Used in) Investing Activities 332 (529)
Cash Flows - Financing Activities    
Proceeds from convertible promissory notes 16,227 1,928
Proceeds from SBA loan 0 1,033
Proceeds from senior secured promissory note 2,940 940
Proceeds from factoring, net 695 1,737
Proceeds from warrant exercises 100 0
Proceeds from short term borrowings 640 175
Repayments of debt principal (2,981) (493)
Payments of principal on finance leases (237) (199)
Net Cash Flows Provided by Financing Activities 17,384 5,121
Effect of Exchange Rates on Cash (13) (1)
Net Change in Cash During Period 534 (1,818)
Cash at Beginning of Period 619 2,437
Cash at End of Period 1,153 619
Supplemental Information:    
Cash paid for interest 3,712 2,580
Non-cash Investing and Financing Activities:    
Reclassification of warrant liabilities to equity due to cashless warrant exercise 2,166 2,030
Settlement of debt and warrants with stock 1,361 0
Working capital balances refinanced into convertible promissory notes 2,363 0
Embedded conversion feature on convertible debt 2,760 4,138
Common shares issued in conjunction with senior secured debt 3,720 0
Warrant issuance in conjunction with advances on future cash receipts 0 1,227
Warrant issuance in conjunction with convertible notes $ 1,708 $ 1,055