XML 15 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Cash Flows - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Dec. 31, 2023
Sep. 30, 2023
Mar. 31, 2023
Mar. 31, 2022
Cash flows from operating activities          
Net (loss) income $ (7,513,000) $ (6,398,000) $ (5,348,000) $ (4,638,000) $ 230,000
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:          
Depreciation 159,000 287,000 289,000 228,000 246,000
Amortization of deferred financing costs     47,000 45,000
Change in net deferred tax assets 44,000 893,000 (5,000)
Provision for estimated cost of returns 839,000 (1,364,000) 1,095,000 128,000 (156,000)
Provision for inventory obsolesence 1,798,000 271,000 536,000 (272,000)
Credit losses 92,000 8,000 104,000 43,000 (16,000)
Gain on termination of operating lease (246,000)      
(Gain) loss from disposal of property and equipment (44,000) (42,000) 3,000 4,000
Stock based compensation 616,000 110,000 174,000 382,000 44,000
Amortization of right of use assets 194,000 510,000 520,000 718,000 795,000
Change in net deferred tax assets   1,399,000    
Loss on debt extinguishment     183,000
Paycheck Protection Plan loan forgiveness     (448,000)
Gain - related party     (11,000)
Gain from extinguishment of accounts payable     (48,000) (339,000)
Changes in operating assets and liabilities:          
Accounts receivable 3,079,000 (5,241,000) (3,982,000) 667,000 (558,000)
Due from banks (22,000) (152,000) 101,000 4,456,000
Accounts receivable – related parties (303,000) (30,000) 117,000 (87,000) (64,000)
Inventories (456,000) 415,000 (3,424,000) 3,858,000 (8,244,000)
Prepaid expenses and other current assets (718,000) 215,000 87,000 78,000 (123,000)
Other non-current assets 151,000 76,000 (248,000) (38,000) 61,000
Accounts payable 394,000 5,847,000 10,442,000 (3,511,000) 3,217,000
Accrued expenses (198,000) 348,000 (486,000) 533,000 77,000
Due to related parties     (63,000)
Refunds due to customer (1,967,000) 1,743,000 1,212,000 (139,000)
Prepaids from customers   103,000   485,000 (47,000)
Reserve for sales returns (1,180,000) 2,490,000 (646,000) (90,000) 30,000
Operating lease liabilities 116,000 (462,000) (622,000) (738,000) (795,000)
Payment of early termination fee on operating lease termination settlement (150,000)      
Net cash provided by (used in) operating activities (7,069,000) 411,000 760,000 (330,000) (2,012,000)
Cash flows from investing activities          
Purchase of property and equipment (70,000) (68,000) (163,000) (244,000) (118,000)
Cash received from purchase of SemiCab Inc 17,000      
Disposal of property and equipment 54,000 55,000
Net cash used in investing activities (53,000) (14,000) (108,000) (244,000) (118,000)
Cash flows from financing activities          
Proceeds from issuance of stock, net of offering costs 1,489,000 3,529,000 1,640,000 3,393,000 9,001,000
Payment of redemption and retirement of treasury stock     (7,162,000)
Collection of subscriptions receivable   6,000  
Payment of subordinated note payable - Starlight Marketing Development, Ltd.     (353,000) (150,000)
Payment of deferred financing charges     (254,000) (38,000)
Payment of early termination fees on revolving lines of credit     (183,000)
Payments on installment notes   (124,000)   (74,000) (68,000)
Proceeds from exercise of stock options     14,000
Proceeds from exercise of common stock warrants     990,000
Proceeds from exercise of pre-funded warrants     168,000
Payments on finance leases     (9,000) (8,000)
Payments on merchant cash advances payable (327,000)      
Net (payment) proceeds from revolving lines of credit (1,761,000) (2,500,000) 2,435,000
Other (122,000)   (113,000)    
Net cash provided by financing activities 1,040,000 3,411,000 (234,000) 1,178,000 4,024,000
Net change in cash (6,082,000) 3,808,000 418,000 604,000 1,894,000
Cash at beginning of year 6,703,000 2,895,000 2,795,000 2,291,000 397,000
Cash at end of period 621,000 6,703,000 3,213,000 2,895,000 2,291,000
Supplemental disclosures of cash flow information:          
Cash paid for interest 320,000 44,000 80,000 481,000 547,000
Cash paid for income taxes     34,000
Non-Cash investing and financing cash flow information:          
Common stock issued for purchase of SemiCab Inc 569,000      
Equipment purchased under capital lease 55,000 55,000 24,000
Right of use assets exchanged for lease liabilities $ 136,000 3,874,000 $ 3,874,000 192,000 16,000
Issuance of common stock and warrants for offering costs     $ 244,000 $ 548,000