XML 12 R3.htm IDEA: XBRL DOCUMENT v3.23.1
Condensed Consolidated Balance Sheets - USD ($)
Apr. 01, 2023
Dec. 31, 2022
Current Assets:    
Cash $ 2,362,000 $ 3,464,000
Trade receivables, net of allowances of $3,227 and $2,129 7,435,000 7,644,000
Prepaid expenses and other current assets 706,000 1,580,000
Payroll taxes receivable 1,547,000 1,547,000
Contract assets 5,812,000 4,934,000
Total Current Assets 17,862,000 19,169,000
Property and equipment, net 2,023,000 1,757,000
Goodwill 720,000 720,000
Other assets    
Right-of-use asset 7,640,000 8,072,000
Deposits and other assets 291,000 305,000
Total Other Assets 7,931,000 8,377,000
Total Assets 28,536,000 30,023,000
Current Liabilities:    
Accounts payable 6,312,000 4,454,000
Accrued compensation and benefits 3,078,000 2,002,000
Current portion of leases 1,781,000 1,849,000
Contract liabilities 903,000 956,000
Other current liabilities 1,031,000 1,134,000
Current portion of debt 892,000 1,661,000
Total Current Liabilities 13,997,000 12,056,000
Long-term unearned revenue 425,000 425,000
Long-term leases 7,094,000 7,217,000
Total Liabilities 21,516,000 19,698,000
Stockholders' Equity:    
Common stock - $0.001 par value; 75,000,000 shares authorized; 39,760,305 shares issued and outstanding at April 1, 2023 and 35,800,617 shares issued and outstanding at December 31, 2022 40,000 36,000
Additional paid-in capital 61,070,000 58,050,000
Accumulated deficit (54,090,000) (47,761,000)
Total Stockholders' Equity 7,020,000 10,325,000
Total Liabilities and Stockholders' Equity $ 28,536,000 $ 30,023,000