XML 88 R76.htm IDEA: XBRL DOCUMENT v3.23.1
Restatement of Previously Issued Interim Condensed Consolidated Financial Statements, RESTATED CONDENSED CONSOLIDATED BALANCE SHEETS (Details) - USD ($)
$ in Thousands
Dec. 31, 2022
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Current Assets [Abstract]            
Cash $ 1,153 $ 1,112 $ 1,484 $ 313 $ 619  
Accounts receivable 4,029 2,403 1,749 1,730 2,415  
Inventory 868 862 925 1,001 1,040  
Prepaid expenses and other current assets 570 1,154 400 365 326  
Total Current Assets 6,620 5,531 4,558 3,409 4,400  
Property, Equipment and Other, net 750 673 535 315 1,012  
Right of use assets, net       259    
Other Intangible Assets, net 5,137 5,313 5,489 5,665 5,841  
Goodwill 7,260 7,260 7,260 7,260 7,260  
Other assets 106     106 106  
Total Assets 19,873 18,777 17,842 17,014 18,619  
Current Liabilities [Abstract]            
Senior secured promissory note payable, in default 14,416 12,773 12,334 11,894 11,586  
Convertible promissory notes payable, in default   13,174 6,523 10,532    
Convertible promissory notes, related parties, in default 7,409 5,858 1,596 1,596 1,596  
Short-term loans     1,484      
Advances on future cash receipts 0 194 398 416 446  
Accounts payable 4,400 5,225 7,159 6,760 7,644  
Accrued expenses 8,512 4,841 6,641 5,470 8,641  
Accrued employee compensation 4,585 3,792 4,264 3,623 4,247  
Due under factoring agreement   1,510 1,792 1,231    
Warrant liability 1,416 1,196 5,295 8,300 9,614  
Current portion of SBA loans 0   272 226 158  
Accrued interest 4,052 4,206 3,737 3,132 2,521  
Accrued interest, related parties 788 546 402 345 289  
Current portion of lease liabilities     185 268    
Current portion of lease and contract liabilities   249        
Current portion of contract liabilities 60   64 58 48  
Other 291 30 107 58 382  
Total Current Liabilities 60,187 53,594 52,253 53,909 56,263  
Non-current Liabilities [Abstract]            
SBA loans 0 0 761 807 875  
Lease liabilities 438 263 40 34 118  
Contract liabilities 230 205 295 303 293  
Deferred tax liability 28 28 28 28 28  
Total Non-Current Liabilities 696 496 1,124 1,172 1,314  
Total Liabilities 60,883 54,090 53,377 55,081 57,577  
STOCKHOLDERS' DEFICIT [Abstract]            
Preferred Stock 0 0 0 0 0  
Common Stock 549 549 529 517 482  
Additional Paid-in Capital 152,750 152,750 151,409 150,533 144,582  
Accumulated Deficit (194,242) (188,545) (187,406) (189,050) (183,949)  
Accumulated Other Comprehensive Loss (67) (67) (67) (67) (73)  
Total Stockholders' Deficit (41,010) (35,313) (35,535) (38,067) (38,958) $ (13,718)
Total Liabilities and Stockholders' Deficit 19,873 18,777 17,842 17,014 18,619  
Accounts receivable, allowance for doubtful accounts $ 1,037 800 800 785 $ 785  
Previously Reported [Member]            
Current Assets [Abstract]            
Cash   1,112 1,484 313    
Accounts receivable   2,403 1,749 1,730    
Inventory   1,413 925 1,001    
Prepaid expenses and other current assets   1,935 1,181 365    
Total Current Assets   6,863 5,339 3,409    
Property, Equipment and Other, net   673 535 315    
Right of use assets, net       259    
Other Intangible Assets, net   5,313 5,489 5,665    
Goodwill   7,260 7,260 7,260    
Other assets       106    
Total Assets   20,109 18,623 17,014    
Current Liabilities [Abstract]            
Senior secured promissory note payable, in default   12,773 12,334 11,894    
Convertible promissory notes payable, in default   13,174 6,523 10,532    
Convertible promissory notes, related parties, in default   5,858 1,596 1,596    
Short-term loans     1,484      
Advances on future cash receipts   194 398 416    
Accounts payable   5,055 7,083 6,696    
Accrued expenses   4,100 5,900 4,916    
Accrued employee compensation   3,792 4,264 3,623    
Due under factoring agreement   1,510 1,792 1,231    
Warrant liability   1,196 5,295 8,300    
Current portion of SBA loans     272 226    
Accrued interest   3,988 3,600 3,072    
Accrued interest, related parties   546 402 345    
Current portion of lease liabilities     185 268    
Current portion of lease and contract liabilities   249        
Current portion of contract liabilities     64 58    
Other   30 107 58    
Total Current Liabilities   52,465 51,299 53,231    
Non-current Liabilities [Abstract]            
SBA loans   0 761 807    
Lease liabilities   263 40 34    
Contract liabilities   205 295 303    
Deferred tax liability   28 28 28    
Total Non-Current Liabilities   496 1,124 1,172    
Total Liabilities   52,961 52,423 54,403    
STOCKHOLDERS' DEFICIT [Abstract]            
Preferred Stock   0 0 0    
Common Stock   549 529 517    
Additional Paid-in Capital   152,750 151,409 150,533    
Accumulated Deficit   (186,084) (185,671) (188,372)    
Accumulated Other Comprehensive Loss   (67) (67) (67)    
Total Stockholders' Deficit   (32,852) (33,800) (37,389)    
Total Liabilities and Stockholders' Deficit   20,109 18,623 17,014    
Adjustment [Member]            
Current Assets [Abstract]            
Cash   0 0 0    
Accounts receivable   0 0 0    
Inventory   (551) 0 0    
Prepaid expenses and other current assets   (781) (781) 0    
Total Current Assets   (1,332) (781) 0    
Property, Equipment and Other, net   0 0 0    
Right of use assets, net       0    
Other Intangible Assets, net   0 0 0    
Goodwill   0 0 0    
Other assets       0    
Total Assets   (1,332) (781) 0    
Current Liabilities [Abstract]            
Senior secured promissory note payable, in default   0 0 0    
Convertible promissory notes payable, in default   0 0 0    
Convertible promissory notes, related parties, in default   0 0 0    
Short-term loans     0      
Advances on future cash receipts   0 0 0    
Accounts payable   170 76 64    
Accrued expenses   741 741 554    
Accrued employee compensation   0 0 0    
Due under factoring agreement   0 0 0    
Warrant liability   0 0 0    
Current portion of SBA loans     0 0    
Accrued interest   218 137 60    
Accrued interest, related parties   0 0 0    
Current portion of lease liabilities     0 0    
Current portion of lease and contract liabilities   0        
Current portion of contract liabilities     0 0    
Other   0 0 0    
Total Current Liabilities   1,129 954 678    
Non-current Liabilities [Abstract]            
SBA loans   0 0 0    
Lease liabilities   0 0 0    
Contract liabilities   0 0 0    
Deferred tax liability   0 0 0    
Total Non-Current Liabilities   0 0 0    
Total Liabilities   1,129 954 678    
STOCKHOLDERS' DEFICIT [Abstract]            
Preferred Stock   0 0 0    
Common Stock   0 0 0    
Additional Paid-in Capital   0 0 0    
Accumulated Deficit   (2,461) (1,735) (678)    
Accumulated Other Comprehensive Loss   0   0    
Total Stockholders' Deficit   (2,461) (1,735) (678)    
Total Liabilities and Stockholders' Deficit   $ (1,332) $ (781) $ 0