v3.20.4
Condensed Consolidated Statements of Cash Flows (unaudited) - USD ($)
$ in Thousands
1 Months Ended 9 Months Ended
Feb. 01, 2020
Oct. 31, 2020
Sep. 30, 2019
Cash flows from operating activities:      
Net income (loss) $ (2,123) $ 6,914 $ (12,597)
Less: income (loss) from discontinued operations 66 (185) (1,175)
Income (loss) from continuing operations (2,189) 7,099 (11,422)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization 62 504 199
Accretion of debt discount 373 666 2,133
Non-cash interest   232  
Provision for (recovery of) bad debts (22) 91 26
Stock-based compensation 8 673 1,774
Loss (gain) on debt conversion   (13,642) 9
Loss on disposal of fixed assets   6  
Provision for obsolete inventory 36 260 40
Loss (gain) on derivative liability 807 (543) (277)
Impairment of right of use assets   51  
Change in operating assets and liabilities:      
Trade accounts receivable 467 535 188
Other accounts receivable (34) 746 (198)
Inventory (293) 1,377 1,088
Prepaid assets (32) 13 (322)
Other assets   (35) (1)
Accounts payable 40 1,306 43
Accrued expenses (122) (664) 2,219
Operating lease right of use assets and lease liabilities 20 (604) 61
Net cash used in continuing operating activities (879) (1,929) (4,440)
Net cash provided by (used in) discontinued operating activities 299 (580) 45
Net cash used in operating activities (580) (2,509) (4,395)
Cash flows from investing activities:      
Purchase of property and equipment   (514) (14)
Sale of investment securities     23
Acquisition of Simply Mac, net of cash acquired     (4,694)
Net cash used in investing activities   (514) (4,685)
Cash flows from financing activities:      
Proceeds from issuance of notes payable, net of debt issuance costs   3,098 7,860
Payment of notes payable   (325) (811)
Proceeds from warrant exercises     1,154
Net cash provided by financing activities   2,773 8,203
Effect of exchange rate changes on cash (85) 40  
Net decrease in cash and cash equivalents (665) (210) (877)
Cash, cash equivalents and restricted cash, beginning of period 3,834 3,169 3,159
Cash, cash equivalents and restricted cash, end of period 3,169 2,959 2,282
Cash paid for interest   67 341
Cash paid for income taxes   27  
Non-cash financing activities:      
Conversion of accounts payable and accrued liabilities to equity   823 164
Accounts receivable offset against conversion of accounts payable to equity   (227)  
Record operating lease right-of-use assets and operating lease liabilities $ 1,510 $ 437 $ 4,642