XML 19 R6.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:    
Net loss $ (18,919,000) $ (11,812,000)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 1,147,000 926,000
Stock-based compensation expense 39,000 267,000
Amortization of debt discount/premium, net 8,305,000 3,487,000
Reserve for excess and slow-moving inventories 1,357,000 667,000
Reserve for bad debt expense   2,000
Loss on retirement of debt 326,000  
Impairment charges 2,036,000  
Loss on disposal of equipment   (11,000)
Net change in operating assets and liabilities:    
Accounts receivable 915,000 (1,134,000)
Inventories 1,574,000 2,073,000
Prepaid expenses and other assets 682,000 (139,000)
Accounts payable 130,000 (386,000)
Interest payable - related party 120,000 (738,000)
Accrued payroll and related expenses (23,000) 51,000
Deferred revenue – short term (92,000) 63,000
Other current liabilities 181,000 330,000
Long-term deferred revenue and other noncurrent liabilities (1,499,000) (951,000)
Net cash used in operating activities (3,721,000) (7,283,000)
Cash flows from investing activities:    
Capital expenditures (1,733,000) (400,000)
Net cash used in investing activities (1,733,000) (400,000)
Cash flows from financing activities:    
Proceeds from sale of common stock and warrants, net 2,857,000 4,583,000
Proceeds from exercise of warrants and pre-funded warrants 421,000 3,000
Net cash provided by financing activities 3,278,000 4,586,000
Effects of foreign currency rate changes on cash and cash equivalents (1,000) (6,000)
Net increase (decrease) in cash and cash equivalents (2,177,000) (3,103,000)
Cash and cash equivalents at beginning of period 4,177,000 7,280,000
Cash and cash equivalents at end of period 2,000,000 4,177,000
Supplemental disclosures of cash flow information:    
Cash paid for interest 140,000 180,000
Cash paid for related party interest 1,492,000 2,628,000
Convertible note price reset 99,000  
Nonrelated Party [Member]    
Supplemental disclosures of cash flow information:    
Convertible note price reset 99,000 112,000
Promissory note converted to common stock 603,000  
Related Party Convertible Debt Price Reset [Member]    
Supplemental disclosures of cash flow information:    
Convertible note price reset 7,291,000  
Conversion of Related Party Convertible Promissory Note Into Common Stock [Member]    
Supplemental disclosures of cash flow information:    
Promissory note converted to common stock 700,000 $ 3,000,000
January 2023 Convertible Note [Member]    
Supplemental disclosures of cash flow information:    
Fair value of amended convertible note issued in connection with the extinguishment of original convertible note 1,239,000  
July 2023 Convertible Note [Member]    
Supplemental disclosures of cash flow information:    
Fair value of amended convertible note issued in connection with the extinguishment of original convertible note $ 484,000