XML 14 R6.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Cash flows from operating activities:    
Net loss $ (1,093,000) $ (138,000)
Adjustments to reconcile net loss to net cash (used in) operating activities:    
Depreciation and amortization 38,000 53,000
Penalty added to Cherokee loan balance 0 120,000
Recovery of bad debts (1,000) (17,000)
(Reduction of) / provision for slow moving and obsolete inventory (22,000) 44,000
Employee retention credit 0 (537,000)
Shares issued for services 15,000 0
Interest paid with restricted stock 0 36,000
Forgiveness of PPP loan 0 (332,000)
Forgiveness of PPP loan interest 0 (3,000)
Changes in:    
Accounts receivable 285,000 (121,000)
Inventory 85,000 73,000
Employee retention credit refund 198,000 0
Prepaid expenses and other current assets 0 73,000
Right of use asset 18,000 26,000
Accounts payable 268,000 90,000
Accrued expenses and other current liabilities 77,000 (149,000)
Right of use liability (18,000) (27,000)
Wages payable (7,000) (24,000)
Net cash used in operating activities (157,000) (833,000)
Cash flows from financing activities:    
Proceeds from debt financing 280,000 0
Repayments of debt financing (50,000) (25,000)
Proceeds from Lincoln Park financing 0 632,000
Proceeds from line of credit 901,000 1,712,000
Repayments of line of credit (1,079,000) (1,543,000)
Net cash provided by financing activities 52,000 776,000
Net change in cash and cash equivalents (105,000) (57,000)
Cash and cash equivalents - beginning of period 115,000 98,000
Cash and cash equivalents - end of period 10,000 41,000
Non-Cash transactions    
Forgiveness of PPP loan principal and interest 0 335,000
Cash paid during period for interest 143,000 142,000
Cash paid during period for taxes $ 2,000 $ 2,000