XML 14 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Cash flows from operating activities:    
Net loss $ (138,000) $ (563,000)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 53,000 60,000
Amortization of debt issuance costs 0 37,000
Penalty added to Cherokee loan balance 120,000 0
Allowance for doubtful accounts (17,000) 1,000
Provision for slow moving and obsolete inventory 44,000 114,000
Employee Retention Credit (537,000) 0
Share-based payment expense 0 2,000
Director fee paid with restricted stock 0 31,000
Refinance fee paid with restricted stock 0 21,000
Interest paid with restricted stock 36,000 0
Forgiveness of PPP loan (332,000) 0
Forgiveness of PPP loan interest (3,000) 0
Changes in:    
Accounts receivable (121,000) 5,000
Inventory 73,000 94,000
Prepaid expenses and other current assets 73,000 (80,000)
Right of Use Asset - Operating Leases 26,000 23,000
Accounts payable 90,000 (48,000)
Accrued expenses and other current liabilities (149,000) 33,000
Right of Use Liability - Operating Leases (27,000) (23,000)
Wages payable (24,000) (6,000)
Net cash used in operating activities (833,000) (299,000)
Cash flows from investing activities:    
Purchase of property, plant, and equipment 0 (4,000)
Net cash used in investing activities 0 (4,000)
Cash flows from financing activities:    
(Forgiveness of) / Proceeds from PPP loan 0 332,000
Payments on debt financing (25,000) (7,000)
Proceeds from Private Placement 0 164,000
Proceeds from Lincoln Park financing 632,000 0
Proceeds from lines of credit 1,712,000 3,449,000
Payments on lines of credit (1,543,000) (3,578,000)
Net cash provided by financing activities 776,000 360,000
Net change in cash and cash equivalents (57,000) 57,000
Cash and cash equivalents - beginning of period 98,000 4,000
Cash and cash equivalents - end of period 41,000 61,000
Non-Cash transactions:    
Loans converted to stock 0 39,000
Interest paid with restricted stock 36,000 0
Forgiveness of PPP loan principal and interest 335,000 0
Cash paid during period for interest 142,000 109,000
Cash paid during period for taxes $ 2,000 $ 2,000