XML 90 R78.htm IDEA: XBRL DOCUMENT v3.23.1
Restatement of Previously Issued Interim Condensed Consolidated Financial Statements, RESTATED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Jun. 30, 2022
Sep. 30, 2022
Dec. 31, 2022
Dec. 31, 2021
Cash Flows - Operating Activities [Abstract]              
Net loss $ (1,139) $ 1,645 $ (5,101) $ (3,457) $ (4,596) $ (10,293) $ (27,259)
Adjustments to reconcile net loss to net cash used by operating activities [Abstract]              
Amortization of intangibles     176 352 681 704 704
Depreciation     15 94   952 1,236
Bad debt expense       52 62 253 442
Income tax expense 0 0 0 0 0 2 28
Shares issued for services       888 888 888 0
Loss (Gain) on extinguishment of debt 86 211   211 297 418 (204)
Gain on sale of property and equipment, net       0 51    
Change in fair value of derivative liabilities     (3,482) (11,343) (16,597) (16,654) 2,622
Loss on issuance of debt 0 0 3,434 3,434 3,434 3,434 3,572
Amortization of debt issuance costs and original issue discount     889 1,304 2,998 4,950 3,226
Accrued interest     611 1,215 1,836    
Interest payable, related parties     56 112 168    
Changes in operating assets and liabilities [Abstract]              
Accounts receivable - trade     804 733 69 1,748 395
Inventory     39 115 178    
Prepaid expenses and other assets         (656)    
Prepaid expenses     (39) (74)      
Other assets     43 47      
Operating leases     0        
Accounts payable     (866) (486) (1,693) (2,550) 3,181
Accrued expenses     993 1,607 271 69 3,737
Accrued employee compensation     (549) 103 (473)    
Contract liabilities     (155) (108) (94)    
Net Cash Used in Operating Activities     (3,132) (5,201) (13,176) (17,169) (6,409)
Cash Flows - Investing Activities [Abstract]              
Disposition of property and equipment     360   1,022 332 (529)
Proceeds from sale of property and equipment       948      
Net Cash Flows Provided by (Used in) Investing Activities     360 948 1,022 332 (529)
Cash Flows - Financing Activities [Abstract]              
Proceeds from senior promissory notes     2,940 2,940 2,940 2,940 940
Proceeds from convertible promissory notes         12,366 16,227 1,928
Proceeds from short term notes       2,130 640 640 175
Proceeds from factoring       55   695 1,737
Payments for factoring     (505)   (227)    
Proceeds from warrant exercises     100 100 100 100 0
Payments of principal on finance leases     (65) (121) (174) (237) (199)
Proceeds from related party advances       0      
Payments of principal on convertible promissory notes and SBA loans         (2,981) (2,981) (493)
Net Cash Flows Provided by Financing Activities     2,470 5,104 12,664 17,384 5,121
Effect of Exchange Rates on Cash     (4) 14 (17) (13) (1)
Net Change in Cash During Period     (306) 865 493 534 (1,818)
Cash at Beginning of Period 1,484 313 619 619 619 619 2,437
Cash at End of Period 1,112 1,484 313 1,484 1,112 1,153 619
Supplemental Information [Abstract]              
Cash paid for interest     574 2,045 3,345 3,712 2,580
Non-cash Investing and Financing Activities [Abstract]              
Reclassification of warrant liability due to cashless warrant exercise     2,167 2,167 2,166 2,166 2,030
Settlement of debt and warrants with stock         1,361 1,361 0
Warrants issued in conjunction with senior secured promissory note payable     2,654 2,654 2,654    
Common shares issued in conjunction with senior secured promissory note payable     3,720 3,720 3,720    
Embedded conversion option with issuances of convertible debt         2,309 2,760 4,138
Working capital balances refinanced into Convertible notes payable         2,273    
Warrant issuance in conjunction with convertible debt         1,463 1,708 1,055
Previously Reported [Member]              
Cash Flows - Operating Activities [Abstract]              
Net loss (413) 2,702 (4,423) (1,722) (2,135)    
Adjustments to reconcile net loss to net cash used by operating activities [Abstract]              
Amortization of intangibles     176 352 681    
Depreciation     15 94      
Bad debt expense       52 62    
Income tax expense 0 0 0 0 0    
Shares issued for services       888 888    
Loss (Gain) on extinguishment of debt 86 211   211 297    
Gain on sale of property and equipment, net       (541) (690)    
Change in fair value of derivative liabilities     (3,482) (11,343) (16,597)    
Loss on issuance of debt 0 0 3,434 3,434 3,434    
Amortization of debt issuance costs and original issue discount     889 1,304 2,998    
Accrued interest     551 1,078 1,618    
Interest payable, related parties     56 112 168    
Changes in operating assets and liabilities [Abstract]              
Accounts receivable - trade     804 733 69    
Inventory     39 115 (373)    
Prepaid expenses and other assets         (1,437)    
Prepaid expenses     (39) (855)      
Other assets     43 47      
Operating leases     0        
Accounts payable     (930) (562) (1,863)    
Accrued expenses     439 1,407 271    
Accrued employee compensation     (549) 103 (473)    
Contract liabilities     (155) (108) (94)    
Net Cash Used in Operating Activities     (3,132) (5,201) (13,176)    
Cash Flows - Investing Activities [Abstract]              
Disposition of property and equipment     360   1,022    
Proceeds from sale of property and equipment       948      
Net Cash Flows Provided by (Used in) Investing Activities     360 948 1,022    
Cash Flows - Financing Activities [Abstract]              
Proceeds from senior promissory notes     2,940 2,940 2,940    
Proceeds from convertible promissory notes         12,366    
Proceeds from short term notes       2,130 640    
Proceeds from factoring       55      
Payments for factoring     (505)   (227)    
Proceeds from warrant exercises     100 100 100    
Payments of principal on finance leases     (65) (121) (174)    
Proceeds from related party advances       0      
Payments of principal on convertible promissory notes and SBA loans         (2,981)    
Net Cash Flows Provided by Financing Activities     2,470 5,104 12,664    
Effect of Exchange Rates on Cash     (4) 14 (17)    
Net Change in Cash During Period     (306) 865 493    
Cash at Beginning of Period 1,484 313 619 619 619 619  
Cash at End of Period 1,112 1,484 313 1,484 1,112   619
Supplemental Information [Abstract]              
Cash paid for interest     574 2,045 3,345    
Non-cash Investing and Financing Activities [Abstract]              
Reclassification of warrant liability due to cashless warrant exercise     2,167 2,167 2,166    
Settlement of debt and warrants with stock         1,361    
Warrants issued in conjunction with senior secured promissory note payable     2,654 2,654 2,654    
Common shares issued in conjunction with senior secured promissory note payable     3,720 3,720 3,720    
Embedded conversion option with issuances of convertible debt         2,309    
Working capital balances refinanced into Convertible notes payable         2,273    
Warrant issuance in conjunction with convertible debt         1,463    
Adjustment [Member]              
Cash Flows - Operating Activities [Abstract]              
Net loss (726) (1,057) (678) (1,735) (2,461)    
Adjustments to reconcile net loss to net cash used by operating activities [Abstract]              
Amortization of intangibles     0 0 0    
Depreciation     0 0      
Bad debt expense       0 0    
Income tax expense 0 0 0 0 0    
Shares issued for services       0 0    
Loss (Gain) on extinguishment of debt 0 0   0 0    
Gain on sale of property and equipment, net       541 741    
Change in fair value of derivative liabilities     0 0 0    
Loss on issuance of debt 0 0 0 0 0    
Amortization of debt issuance costs and original issue discount     0 0 0    
Accrued interest     60 137 218    
Interest payable, related parties     0 0 0    
Changes in operating assets and liabilities [Abstract]              
Accounts receivable - trade     0 0 0    
Inventory     0 0 551    
Prepaid expenses and other assets         781    
Prepaid expenses     0 781      
Other assets     0 0      
Operating leases     0        
Accounts payable     64 76 170    
Accrued expenses     554 200 0    
Accrued employee compensation     0 0 0    
Contract liabilities     0 0 0    
Net Cash Used in Operating Activities     0 0 0    
Cash Flows - Investing Activities [Abstract]              
Disposition of property and equipment     0   0    
Proceeds from sale of property and equipment       0      
Net Cash Flows Provided by (Used in) Investing Activities     0 0 0    
Cash Flows - Financing Activities [Abstract]              
Proceeds from senior promissory notes     0 0 0    
Proceeds from convertible promissory notes         0    
Proceeds from short term notes       0 0    
Proceeds from factoring       0      
Payments for factoring     0   0    
Proceeds from warrant exercises     0 0 0    
Payments of principal on finance leases     0 0 0    
Proceeds from related party advances       0      
Payments of principal on convertible promissory notes and SBA loans         0    
Net Cash Flows Provided by Financing Activities     0 0 0    
Effect of Exchange Rates on Cash     0 0 0    
Net Change in Cash During Period     0 0 0    
Cash at Beginning of Period 0 0 0 0 0 $ 0  
Cash at End of Period $ 0 $ 0 0 0 0   $ 0
Supplemental Information [Abstract]              
Cash paid for interest     0 0 0    
Non-cash Investing and Financing Activities [Abstract]              
Reclassification of warrant liability due to cashless warrant exercise     0 0 0    
Settlement of debt and warrants with stock         0    
Warrants issued in conjunction with senior secured promissory note payable     0 0 0    
Common shares issued in conjunction with senior secured promissory note payable     $ 0 $ 0 0    
Embedded conversion option with issuances of convertible debt         0    
Working capital balances refinanced into Convertible notes payable         0    
Warrant issuance in conjunction with convertible debt         $ 0