XML 17 R6.htm IDEA: XBRL DOCUMENT v3.22.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Operating activities:    
Net Income $ 2,320 $ 989
Adjustments to reconcile net income to cash provided by (used in) operating activities:    
Depreciation and amortization 454 358
Gain on forgiveness of PPP loan (952)
Amortization of debt discount 903 267
Share-based compensation 160 195
Changes in assets and liabilities related to operations:    
Trade accounts receivable (1,005) (1,962)
Inventories (1,755) (1,786)
Prepaid expenses and other assets (304) (339)
Accounts payable 1,026 295
Deferred Revenue 1,033 (164)
Accrued expenses 481 113
Other long-term assets and liabilities (40) (27)
Net cash used in operating activities 2,321 (2,061)
Investing activities:    
Acquisition of equipment and leasehold improvements (1,874) (878)
Net cash used in investing activities (1,874) (878)
Financing activities:    
Principal payment on finance leases (177) (218)
Proceeds from line of credit, bank 500 2,000
Payments to the line of credit, bank (1,000) (2,000)
Proceeds from PPP / SBA loan 952
Proceeds from line of credit, Beachcorp LLC 24,750 14,515
Payments to line of credit, Beachcorp LLC (25,554) (12,584)
Proceeds from related party term loan 500
Proceeds from exercise of stock options 234 37
Net cash (used in) provided by financing activities (747) 2,702
Decrease in cash (300) (237)
Cash at beginning of period 957 1,194
Cash at end of period 657 957
Supplemental cash flow information:    
Interest paid 218 178
Supplemental non-cash investing and financing activities:    
Accounts payable incurred for the purchase of equipment and leasehold improvements 414 83
Conversion of $2M convertible loan, related party 2,000
Interest paid via stock issuance, convertible loan, related party 19
Right of use asset acquired through operating lease $ 10,505