XML 16 R2.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2022
Dec. 31, 2021
Current Assets:    
Cash and cash equivalents $ 35,000 $ 149,000
Accounts receivable, net 4,463,000 2,845,000
Prepaid expenses and other current assets 989,000 2,185,000
Inventories 320,000 346,000
Note receivable 75,000 0
Assets held for sale 78,000 68,000
Total current assets 5,960,000 5,593,000
Property and equipment, net 11,236,000 16,173,000
Goodwill 546,000 546,000
Intangible assets, net 182,000 399,000
Note receivable, less current portion 225,000 0
Right-of-use asset - finance, net 22,000 41,000
Right-of-use asset - operating, net 1,476,000 2,060,000
Other assets 191,000 336,000
TOTAL ASSETS 19,838,000 25,148,000
Current Liabilities:    
Accounts payable and accrued liabilities 4,868,000 2,857,000
Senior revolving credit facility, related party 0 8,698,000
Subordinated Debt, Current 0 211,000
Current portion of long-term debt 54,000 58,000
Lease liability - finance 13,000 20,000
Lease liability - operating 597,000 688,000
Other current liabilities 354,000 0
Total current liabilities 10,241,000 12,532,000
Non-Current Liabilities:    
Senior revolving credit facility, related party 0 5,404,000
Long-term debt, less current portion 0 54,000
Lease liability - finance, less current portion 11,000 23,000
Lease liability - operating, less current portion 991,000 1,496,000
Deferred tax liabilities 273,000 273,000
Other liabilities 22,000 24,000
Total non-current liabilities 8,428,000 7,274,000
TOTAL LIABILITIES 18,669,000 19,806,000
Commitments and Contingencies (Note 9)
Stockholders’ Equity:    
Preferred stock, $0.005 par value, 10,000,000 shares authorized, no shares issued or outstanding 0 0
Common stock, $0.005 par value, 100,000,000 shares authorized; 11,835,753 and 11,439,191 shares issued as of December 31, 2022 and 2021, respectively; 6,907 shares of treasury stock as of December 31, 2022 and 2021; and 11,828,846 and 11,432,284 shares outstanding as of December 31, 2022 and 2021, respectively 59,000 57,000
Additional paid-in-capital 42,266,000 40,866,000
Accumulated deficit (41,156,000) (35,581,000)
Total stockholders’ equity 1,169,000 5,342,000
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY 19,838,000 25,148,000
March 2022 Convertible Note [Member]    
Current Liabilities:    
Note, current portion, related party (Note 2 and Note 5) 100,000 0
Non-Current Liabilities:    
Note, noncurrent portion, related party (Note 2 and Note 5) 1,100,000 0
Note, noncurrent portion, related party (Note 2 and Note 5) 1,100,000 0
July 2022 Convertible Note [Member]    
Current Liabilities:    
Note, current portion, related party (Note 2 and Note 5) 60,000 0
Non-Current Liabilities:    
Note, noncurrent portion, related party (Note 2 and Note 5) 1,140,000 0
Note, noncurrent portion, related party (Note 2 and Note 5) 1,140,000 0
November 2022 Convertible Note [Member]    
Non-Current Liabilities:    
Note, noncurrent portion, related party (Note 2 and Note 5) 818,000 0
Note, noncurrent portion, related party (Note 2 and Note 5) 818,000 0
Utica [Member]    
Current Liabilities:    
Current portion of long-term debt 1,250,000 0
Non-Current Liabilities:    
Long-term debt, less current portion 3,963,000 0
Utica Residual Liability 110,000 0
L S Q [Member]    
Current Liabilities:    
Current portion of long-term debt $ 2,945,000 $ 0