XML 28 R6.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Cash flows used in operating activities    
Net loss $ (14,873,000) $ (10,353,000)
Adjustments to reconcile net loss to net cash used in operating activities    
Gain on bargain purchase (10,911,000)
Loss (gain) on debt and payables extinguishment 1,060,000 (2,900,000)
Gain on sale of property and equipment (146,000)
Stock-based compensation (option awards) 3,728,000 2,209,000
Stock-based compensation (payments for payroll and consultants) 1,793,000 3,042,000
Stock issuance commitments 519,000 715,000
Provision for bad debt 142,000 335,000
Inventory valuation adjustments 473,000 1,781,000
Depreciation and amortization 2,953,000 4,398,000
Impairment charge 413,000
Change in fair value of derivative liabilities (3,186,000) (105,000)
Guaranteed interest and debt issuance costs 434,000
Line of credit commitment fee 302,000
Non-cash interest costs 2,301,000
Changes in assets and liabilities    
Accounts receivable 1,811,000 (1,073,000)
Inventories 775,000 2,015,000
Prepaid expenses and other current assets (186,000) 463,000
Accounts payable (3,365,000) 2,996,000
Accrued expenses and interest expense (1,178,000) 329,000
Deferred revenue and customer deposits 984,000 446,000
Due to related parties (397,000) 1,392,000
Net cash used in operating activities (6,379,000) (4,485,000)
Cash flows provided (used) in investing activities    
Proceeds from sale of property and equipment 250,000
Cash disbursed for property and equipment (69,000) (374,000)
Cash used in Vislink acquisition (6,500,000)
Net cash provided (used) in investing activities 181,000 (6,874,000)
Cash flows provided by financing activities    
Principal repayments made on capital lease obligations (48,000) (59,000)
Proceeds from multiple issuances of convertible preferred stock, common stock and warrants 6,700,000
Costs incurred in connection with multiple financings (900,000)
Principle repayments of Vislink notes (2,000,000)
Principle repayments of notes payable (824,000)
Proceeds received from the exercise of warrants 2,124,000
Proceeds from convertible promissory notes 6,000,000
Payment of issuance costs on convertible promissory notes (433,000)
Principal repayments on convertible promissory notes (84,000)
Net cash provided by financing activities 5,435,000 5,041,000
Effect of exchange rate changes on cash (31,000) 63,000
Net decrease in cash (794,000) (6,255,000)
Cash, beginning of year 2,799,000 9,054,000
Cash, end of year 2,005,000 2,799,000
Cash paid for interest 36,000 242,000
Cash paid for taxes
Supplemental cash flow disclosures of non-cash investing and financing activities Common stock issued in connection with:    
Conversion of amounts due to related parties 240,000 490,000
Compensation awards previously accrued 19,000 295,000
Conversion of principal and interest under convertible promissory notes 2,339,000
Conversion of Series D Convertible Preferred Stock 648,000
Stock issued as payment of interest on convertible notes 180,000 180,000
Beneficial conversion feature 284,000
Compensatory fee for debt modification 160,000
Settlement of notes payable to sellers of Vislink with assumption of liabilities and debt extinguishment 7,500,000
Effect of the December 3, 2018 modification of the May 2018 debt instruments 4,131,000
Purchase Consideration    
Amount of consideration: 16,000,000
Assets acquired and liabilities assumed at fair value    
Accounts receivable 7,129,000
Inventories 15,232,000
Property and equipment 3,868,000
Other current assets 944,000
Accounts payable and deferred revenue (2,294,000)
Customer deposits (1,137,000)
Accrued expenses (451,000)
Net tangible assets acquired 23,291,000
Identifiable intangible assets    
Trade names and technology 1,100,000
Customer relationships 2,520,000
Total Identifiable Intangible Assets 3,620,000
Total net assets acquired 26,911,000
Consideration 16,000,000
Gain on bargain purchase $ 10,911,000