XML 14 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Statement of Cash Flows [Abstract]    
Net loss $ (4,339,000) $ (1,396,000)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation and amortization 407,000 370,000
Stock-based compensation 211,000 52,000
Stock and options issued for services 173,000 75,000
Interest expense related to debt discount 56,000
Gain on debt extinguishment - Paycheck Protection Program (568,000)
Gain on derivative (16,000)
Loss on debt extinguishment 194,000
Changes in assets and liabilities    
Accounts receivable 81,000 (757,000)
Other receivables (77,000)
Inventories 103,000 (308,000)
Prepaid expenses and other assets (78,000) (30,000)
Accounts payable 828,000 1,064,000
Accrued expenses 106,000 46,000
Accrued interest (34,000) 72,000
Net cash used in operating activities (2,619,000) (1,146,000)
Investing activities    
Purchase of property and equipment (13,000) (137,000)
Net cash used in investing activities (13,000) (137,000)
Financing activities    
Proceeds from issuance of stock 5,000 6,000,000
Proceeds from note payable 568,000
Repayment of convertible notes (840,000)
Net cash from financing activities 5,000 5,728,000
Net change in cash and restricted cash (2,627,000) 4,445,000
Cash and restricted cash, beginning of period 5,675,000 1,959,000
Cash and restricted cash, end of period 3,048,000 6,404,000
Cash paid during the period for:    
Amounts included in the measurement of lease liabilities 60,000 48,000
Non-cash financing and investing activities:    
Net carrying value of convertible notes and accrued interest extinguished through issuance of stock 467,000
Accrued interest paid in stock 151,000
Equipment included in accounts payable and accrued liability 85,000
Extinguishment of derivative liability $ 25,000