XML 15 R6.htm IDEA: XBRL DOCUMENT v3.22.2.2
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited Consolidated Condensed) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Operating activities:    
Net (loss) income $ (638) $ 2,714
Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:    
Depreciation and amortization 413 328
Share-based compensation 453 124
Gain on PPP loan forgiveness (952)
Amortization of operating lease, right of use asset 946 306
Amortization of debt discount 903
Changes in assets and liabilities related to operations:    
Trade accounts receivable (1,431) (1,791)
Inventories (3,501) (1,988)
Prepaid expenses and other assets (69) (91)
Accounts payable 1,398 282
Accrued expenses 401 791
Deferred revenue (75) (23)
Operating lease obligations (294) (334)
Net cash (used in) provided by operating activities (2,397) 269
Investing activities:    
Acquisition of equipment and leasehold improvements (1,798) (1,445)
Net cash used in investing activities (1,798) (1,445)
Financing activities:    
Principal payments on finance leases (100) (139)
Proceeds from line of credit, bank 500
Payments to the line of credit, bank (1,000)
Proceeds from line of credit, related party 25,075 19,525
Payments to line of credit, related party (21,068) (17,939)
Proceeds from term loan, related party 500
Proceeds from exercise of stock options 141 152
Net cash provided by financing activities 4,048 1,599
(Decrease) Increase in cash and cash equivalents (147) 423
Cash and cash equivalents at beginning of period 657 957
Cash and cash equivalents at end of period 510 1,380
Supplemental cash flow information:    
Interest paid 232 178
Supplemental non-cash investing and financing activities:    
Accounts payable incurred for the purchase of equipment and leasehold improvements 432 28
Conversion of $2M convertible loan, related party 2,000
Interest paid via stock issuance, convertible loan, related party 19
Early termination of operating lease $ 73