XML 17 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Cash Flows from Operating Activities:    
Net loss $ (3,034,000) $ (2,066,000)
Reconciliation of net (loss) income to net cash used in operating activities:    
Allowance for doubtful accounts 70,000 120,000
Depreciation and amortization 90,000 117,000
Accretion of debt discount 200,000 139,000
Change in fair value of derivative liabilities (79,000) (563,000)
Debt extinguishment gain (75,000) 35,000
Amortization of operating lease right-of-use asset 312,000 277,000
Stock based compensation 173,000 118,000
Subtotal of non-cash charges 841,000 173,000
us-gaap_IncreaseDecreaseInOperatingCapitalAbstract    
Accounts receivable 135,000 552,000
Inventories 1,094,000 (131,000)
Prepaid expenses and other current assets 143,000 (13,000)
Accounts payable and accrued expenses (160,000) 1,030,000
Deferred revenue 50,000 (6,000)
Lease liabilities (313,000) (275,000)
Net cash used in operating activities (1,244,000) (736,000)
Cash Flows from Financing Activities:    
Proceeds from issuance of common shares 1,030,000 0
Proceeds from issuance of notes payable 742,000 831,000
Proceeds from issuance of notes payable to related party 500,000 1,200,000
Net cash provided by financing activities 1,478,000 1,218,000
Net increase in cash 234,000 482,000
Cash, beginning of the period 367,000 257,000
Cash, end of the period 601,000 739,000
Supplemental Cash Flow Information [Abstract]    
Cash paid for interest 59,000 97,000
Cash paid for interest to related party 98,000 169,000
Cash paid for income taxes 0 4,000
Conversion of Series A convertible preferred stock 0 2,000
Issuance of common shares from debt redemption 676,000 0
Nonrelated Party [Member]    
Cash Flows from Financing Activities:    
Repayment of notes payable (744,000) (761,000)
Related Party [Member]    
Cash Flows from Financing Activities:    
Repayment of notes payable $ (50,000) $ (52,000)