XML 17 R6.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Operating Activities:    
Net income $ 740,000 $ (1,004,000)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Depreciation and amortization 767,000 971,000
Gain on disposal of assets 0 (1,000)
Stock-based compensation 76,000 196,000
LSQ Facility interest paid-in-kind 126,000 0
Amortization of debt issuance costs and discount 77,000 70,000
Deferred income tax benefit (0) (16,000)
Changes in operating assets and liabilities:    
Accounts receivable (58,000) 243,000
Inventories (10,000) (1,000)
Prepaid expense and other current assets 178,000 481,000
Amortization of operating lease assets 132,000 139,000
Other assets 1,000 17,000
Accounts payable and accrued liabilities (924,000) (1,189,000)
Operating lease liabilities (138,000) (143,000)
Other liabilities 92,000 (242,000)
Net cash provided by (used in) operating activities 1,059,000 (479,000)
Investing Activities:    
Purchases of property and equipment (77,000) (49,000)
Proceeds from disposals of property and equipment 0 9,000
Purchase of intangible (67,000) 0
Collections on note receivable 19,000 25,000
Net cash used in investing activities (125,000) (15,000)
Financing Activities:    
Repayments of long-term debt 0 (15,000)
Payments on financed insurance (256,000) (79,000)
Net cash (used in) provided by financing activities (661,000) 2,230,000
Net Increase in Cash and Cash Equivalents 273,000 1,736,000
Cash and Cash Equivalents, beginning of period 201,000 35,000
Cash and Cash Equivalents, end of period 474,000 1,771,000
Supplemental Cash Flow Information:    
Cash paid for interest 256,000 312,000
March 2022 Convertible Note Into Common Stock [Member]    
Non-Cash Investing and Financing Activities:    
Partial conversion of March 2022 Convertible Note to equity 0 1,051,000
L S Q [Member]    
Financing Activities:    
Net line of credit repayments 140,000 (334,000)
Utica [Member]    
Financing Activities:    
Net line of credit repayments (545,000) (294,000)
The February 2023 Public Offering [Member]    
Financing Activities:    
Proceeds from February 2023 Offering, net $ 0 $ 2,952,000