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
Operating activities:    
Net (loss) income: $ (2,623) $ 2,320
     Adjustments to reconcile net (loss) income to cash provided by (used in) operating activities:    
     Depreciation and amortization 567 454
     Gain on forgiveness of PPP loan (952)
     Amortization of debt discount 903
     Share-based compensation 625 160
     Changes in assets and liabilities related to operations:    
     Trade accounts receivable (797) (1,005)
     Inventories (2,744) (1,755)
     Prepaid expenses and other assets 44 (304)
     Accounts payable 1,826 1,026
     Deferred revenue 744 1,033
     Accrued expenses 77 481
     Net changes in ROU assets and lease liabilities - operating 631 (40)
Net cash (used in) provided by operating activities (1,650) 2,321
Investing activities:    
Acquisition of equipment and leasehold improvements (2,823) (1,874)
Net cash used in investing activities (2,823) (1,874)
Financing activities:    
Principal payment on finance leases (111) (177)
Payments to line of credit, bank (1,000)
Proceeds from line of credit, bank 500
Payments to line of credit, related party (29,594) (25,554)
Proceeds from line of credit, related party 35,525 24,750
Proceeds from term loan, related party 500
Proceeds from exercise of stock options 182 234
Net cash provided by (used in) financing activities 6,002 (747)
Increase in cash 1,529 (300)
Cash at beginning of period 657 957
Cash at end of period 2,186 657
Supplemental cash flow information:    
Cash paid for interest 333 218
Supplemental non-cash investing and financing activity:    
Accounts payable incurred for the purchase of equipment and leasehold improvements 971 414
Conversion of $2M convertible loan, related party 2,000
Interest paid via stock issuance, convertible loan, related party $ 19