XML 14 R2.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2021
Dec. 31, 2020
Current assets:    
Cash and cash equivalents $ 7,280,000 $ 7,161,000
Accounts receivable, net of allowance for doubtful accounts of $156,000 ($214,000 at December 31, 2020) 733,000 1,382,000
Inventories 5,373,000 5,877,000
Prepaid expenses and other current assets 1,578,000 878,000
Total current assets 14,964,000 15,298,000
Inventories, non-current 1,709,000 1,221,000
Equipment and leasehold improvements, net 1,261,000 1,424,000
Right-of-use operating lease assets, net 571,000 730,000
Goodwill 781,000 781,000
Intangible assets, net 1,318,000 1,358,000
Other assets 48,000 48,000
Total assets 20,652,000 20,860,000
Current liabilities:    
Accounts payable 1,280,000 1,366,000
Accrued payroll and related expenses 348,000 349,000
Deferred revenue – short-term 719,000 608,000
Interest payable – related party 2,231,000 2,082,000
Note payable – short-term   447,000
Convertible promissory note, net 813,000  
Other current liabilities 957,000 1,291,000
Total current liabilities 6,348,000 6,143,000
Convertible promissory note – related party, net 9,245,000 5,935,000
Convertible promissory notes, net   493,000
Note payable   199,000
Operating lease obligations – long-term 398,000 604,000
Deferred revenue – long-term 1,244,000 1,596,000
Other noncurrent liabilities 20,000 20,000
Total liabilities 17,255,000 14,990,000
Commitments and contingencies
Stockholders’ equity:    
Preferred stock, $0.001 par value; 2,000,000 shares authorized, none outstanding 0 0
Common stock, $0.001 par value; 350,000,000 shares authorized; 11,911,784 issued and outstanding (8,934,952 at December 31, 2020) 12,000 9,000
Additional paid in capital 268,447,000 259,058,000
Accumulated deficit (264,662,000) (253,283,000)
Accumulated other comprehensive loss 31,000 16,000
Total ThermoGenesis Holdings, Inc. stockholders’ equity 3,828,000 5,800,000
Noncontrolling interests (431,000) 70,000
Total equity 3,397,000 5,870,000
Total liabilities and equity $ 20,652,000 $ 20,860,000