XML 150 R138.htm IDEA: XBRL DOCUMENT v3.23.1
Subsequent Events - Pro Forma Balance Sheet (Details) - USD ($)
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Current Assets      
Cash and cash equivalents $ 20,235,000 $ 52,480,000  
Cash and cash equivalents, pro forma adjustments (3,692,000)    
Accounts receivable, net of allowances of $231 and $272, respectively 3,227,000 3,218,000  
Other receivables 359,000 321,000  
Inventory, net 2,442,000 1,976,000  
Note receivable 150,000 0  
Prepaid expenses and other current assets 3,453,000 4,842,000  
Total Current Assets 29,866,000 105,962,000  
Total Current Assets, pro forma adjustments (3,692,000)    
Property and equipment, net 1,266,000 1,442,000  
Operating lease right-of-use asset, net 1,212,000 1,736,000  
Software development costs, net 1,752,000 1,792,000  
Investments in equity securities 330,000 1,838,000  
Long-term investments 716,000 2,500,000  
Long-term investments, pro forma adjustments (716,000)    
Intangible assets, net 22,283,000 33,478,000  
Other assets 210,000 253,000  
Total Assets 57,635,000 156,673,000  
Total Assets, pro forma adjustments (4,408,000)    
Current Liabilities      
Accounts payable (2,557,000) (2,414,000)  
Accrued liabilities (4,355,000) (10,665,000)  
Less: short term portion (477,000) (643,000)  
Deferred revenue (3,485,000) (4,805,000)  
Short-term debt (13,643,000) (3,490,000)  
Acquisition liability (197,000) (5,114,000)  
Acquisition liability, Pro Forma Adjustment 197,000    
Total Current Liabilities (24,714,000) (27,131,000)  
Total Current Liabilities, Pro Forma Adjustment 197,000    
Long Term Liabilities      
Operating lease obligation, noncurrent (778,000) (1,108,000)  
Other liabilities, noncurrent (28,000) (28,000)  
Total Liabilities (25,520,000) (28,487,000)  
Total Liabilities, Pro Forma Adjustment 197,000    
Commitments and Contingencies  
Stockholders’ Equity      
Common Stock - $0.001 par value; 500,000,000 shares authorized; 3,570,894 and 1,730,141 issued and 3,570,893 and 1,730,140 outstanding as of December 31, 2022 and December 31, 2021, respectively. (4,000) (2,000)  
Additional paid-in capital (346,668,000) (332,761,000)  
Treasury stock, at cost, 1 share (695,000) (695,000)  
Accumulated other comprehensive income (1,061,000) (44,000)  
Accumulated deficit 314,841,000 250,309,000  
Accumulated deficit, pro forma adjustments (4,605,000)    
Stockholders’ Equity Attributable to Inpixon (32,197,000) (81,803,000)  
Stockholders’ Equity Attributable to Inpixon, pro forma adjustments (4,605,000)    
Non-controlling Interest 82,000 (1,688,000)  
Total Stockholders’ Equity 32,115,000 83,491,000 $ 44,680,000
Total Stockholders’ Equity, pro forma adjustments (4,605,000)    
Total Liabilities, Mezzanine Equity and Stockholders’ Equity (57,635,000) (156,673,000)  
Total Liabilities, Mezzanine Equity and Stockholders’ Equity, pro forma adjustments (4,408,000)    
Series 8 Preferred Stock      
Mezzanine Equity      
Convertible preferred stock 0 0  
Series 4 Convertible Preferred Stock      
Stockholders’ Equity      
Preferred Stock 0 0  
Series 5 Convertible Preferred Stock      
Stockholders’ Equity      
Preferred Stock 0 $ 0  
Enterprise Apps | Discontinued Operations, Disposed of by Means Other than Sale, Spinoff      
Current Assets      
Cash and cash equivalents 6,308,000    
Accounts receivable, net of allowances of $231 and $272, respectively 1,338,000    
Other receivables 273,000    
Inventory, net 0    
Note receivable 0    
Prepaid expenses and other current assets 650,000    
Total Current Assets 8,569,000    
Property and equipment, net 202,000    
Operating lease right-of-use asset, net 681,000    
Software development costs, net 487,000    
Investments in equity securities 0    
Long-term investments 0    
Intangible assets, net 19,289,000    
Other assets 52,000    
Total Assets 29,280,000    
Current Liabilities      
Accounts payable (1,054,000)    
Accrued liabilities (1,736,000)    
Less: short term portion (266,000)    
Deferred revenue (2,162,000)    
Short-term debt 0    
Acquisition liability (197,000)    
Total Current Liabilities (5,415,000)    
Long Term Liabilities      
Operating lease obligation, noncurrent (444,000)    
Other liabilities, noncurrent (30,000)    
Total Liabilities (5,889,000)    
Commitments and Contingencies    
Stockholders’ Equity      
Common Stock - $0.001 par value; 500,000,000 shares authorized; 3,570,894 and 1,730,141 issued and 3,570,893 and 1,730,140 outstanding as of December 31, 2022 and December 31, 2021, respectively. 0    
Additional paid-in capital 0    
Treasury stock, at cost, 1 share 0    
Accumulated other comprehensive income 0    
Accumulated deficit (23,391,000)    
Stockholders’ Equity Attributable to Inpixon (23,391,000)    
Non-controlling Interest 0    
Total Stockholders’ Equity 23,391,000    
Total Liabilities, Mezzanine Equity and Stockholders’ Equity (29,280,000)    
Enterprise Apps | Discontinued Operations, Disposed of by Means Other than Sale, Spinoff | Series 8 Preferred Stock      
Mezzanine Equity      
Convertible preferred stock 0    
Enterprise Apps | Discontinued Operations, Disposed of by Means Other than Sale, Spinoff | Series 4 Convertible Preferred Stock      
Stockholders’ Equity      
Preferred Stock 0    
Enterprise Apps | Discontinued Operations, Disposed of by Means Other than Sale, Spinoff | Series 5 Convertible Preferred Stock      
Stockholders’ Equity      
Preferred Stock 0    
Pro Forma      
Current Assets      
Cash and cash equivalents 10,235,000    
Accounts receivable, net of allowances of $231 and $272, respectively 1,889,000    
Other receivables 86,000    
Inventory, net 2,442,000    
Note receivable 150,000    
Prepaid expenses and other current assets 2,803,000    
Total Current Assets 17,605,000    
Property and equipment, net 1,064,000    
Operating lease right-of-use asset, net 531,000    
Software development costs, net 1,265,000    
Investments in equity securities 330,000    
Long-term investments 0    
Intangible assets, net 2,994,000    
Other assets 158,000    
Total Assets 23,947,000    
Current Liabilities      
Accounts payable (1,503,000)    
Accrued liabilities (2,619,000)    
Less: short term portion (211,000)    
Deferred revenue (1,323,000)    
Short-term debt (13,643,000)    
Acquisition liability (197,000)    
Total Current Liabilities (19,496,000)    
Long Term Liabilities      
Operating lease obligation, noncurrent (334,000)    
Other liabilities, noncurrent 2,000    
Total Liabilities (19,828,000)    
Commitments and Contingencies    
Stockholders’ Equity      
Common Stock - $0.001 par value; 500,000,000 shares authorized; 3,570,894 and 1,730,141 issued and 3,570,893 and 1,730,140 outstanding as of December 31, 2022 and December 31, 2021, respectively. (4,000)    
Additional paid-in capital (346,668,000)    
Treasury stock, at cost, 1 share (695,000)    
Accumulated other comprehensive income (1,061,000)    
Accumulated deficit 342,837,000    
Stockholders’ Equity Attributable to Inpixon (4,201,000)    
Non-controlling Interest 82,000    
Total Stockholders’ Equity 4,119,000    
Total Liabilities, Mezzanine Equity and Stockholders’ Equity (23,947,000)    
Pro Forma | Series 8 Preferred Stock      
Mezzanine Equity      
Convertible preferred stock 0    
Pro Forma | Series 4 Convertible Preferred Stock      
Stockholders’ Equity      
Preferred Stock 0    
Pro Forma | Series 5 Convertible Preferred Stock      
Stockholders’ Equity      
Preferred Stock $ 0