XML 16 R4.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2020
Dec. 31, 2019
Cash and Cash Equivalents $ 2,896,000 $ 149,000
Accounts receivable, net 259,000 369,000
Inventories 659,000 753,000
Other Current Assets 998,000 670,000
Assets, Current 4,812,000 1,941,000
Investment in affiliate 2,100,000 2,100,000
Intangible Assets, Net 3,091,000 2,301,000
Goodwill 1,385,000 1,385,000
Other Assets 3,636,000 679,000
Total Assets 15,024,000 8,406,000
Accounts Payable 2,360,000 4,113,000
Accrued Liabilities 2,457,000 475,000
Accrued Payroll and Employee Compensation 405,000 340,000
Deferred Revenue 719,000 1,069,000
Secured Debt, Current 1,103,000 0
Notes Payable, Related Parties, Current 311,000 0
Line of credit 489,000 491,000
Other Current Liabilities 153,000 158,000
Liabilities, Current 7,997,000 6,646,000
Deferred Revenue, long-term 283,000 485,000
Long-term Debt 667,000 0
Other Non-current Liabilities 45,000 35,000
Total Liabilities 8,992,000 7,166,000
Commitments and Contingencies (Note 13)
Preferred shares, no par value, unlimited shares authorized, 9,355,778 and 8,443,778 shares issued and outstanding at September 30, 2020 and December 31, 2019, respectively 11,769,000 8,444,000
Common shares, no par value; unlimited shares authorized, 7,597,186 and 3,850,105 shares issued and outstanding as of September 30, 2020 and December 31, 2019, respectively 191,898,000 186,161,000
Accumulated Other Comprehensive Loss (1,800,000) (1,769,000)
Accumulated Deficit (195,835,000) (191,596,000)
Total Shareholders' Equity 6,032,000 1,240,000
Total Liabilities and Shareholders' Equity $ 15,024,000 $ 8,406,000