XML 18 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
 12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
CASH FLOWS USED IN OPERATING ACTIVITIES:    
Net loss $ (20,694,000) $ (2,227,000)
Adjustments to reconcile net loss to net cash flows used in operating activities:    
Depreciation and amortization 743,000 112,000
Amortization of deferred financing costs and debt discount 1,898,000 33,000
Loss on extinguishment of debt and induced conversion of convertible bridge notes 1,391,000  
Gain on settlement of liability (877,000)  
Gain on settlement of troubled debt (1,181,000)  
Loss on settlement of equity instrument 624,000  
Stock-based compensation and change in liability of stock appreciation rights 49,000 12,000
Merger advisory fees 2,676,000  
Impairment of goodwill 9,315,000  
Provision for losses on doubtful accounts 310,000 378,000
Capitalized PIK interest on convertible bridge notes   85,000
Warrant revaluation 226,000  
Changes in operating assets and liabilities:    
Accounts receivable (495,000) (310,000)
Inventories (46,000) (17,000)
Other assets (99,000) (8,000)
Accounts payable 500,000 344,000
Accrued expenses and other liabilities (1,030,000) 639,000
Net cash used in operating activities (6,690,000) (959,000)
CASH FLOWS PROVIDED BY INVESTING ACTIVITIES:    
Cash acquired in business combination 101,000  
Purchase of property and equipment (143,000)  
Net cash provided by investing activities (42,000)  
CASH FLOWS PROVIDED BY FINANCING ACTIVITIES:    
Principal payments on capital lease obligations (46,000) (41,000)
Issuance of preferred stock 7,784,000  
Payment of deferred financing costs (25,000) (10,000)
Proceeds from exercise of warrants 25,000  
Proceeds from long-term debt 315,000 525,000
Proceeds from convertible bridge notes 1,365,000 455,000
Principal payments on convertible bridge notes (1,500,000)  
Principal payments on long-term debt (816,000) (154,000)
Net cash flows provided by financing activities 7,102,000 775,000
NET CHANGE IN CASH AND CASH EQUIVALENTS 370,000 (184,000)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 51,000 235,000
CASH AND CASH EQUIVALENTS AT END OF PERIOD 421,000 51,000
SUPPLEMENTAL CASH FLOW INFORMATION    
Cash paid during the period for interest 107,000 126,000
SUPPLEMENTAL DISCLOSURE OF NON-CASH INFORMATION    
Purchases of equipment financed through capital lease   49,000
Preferred unit dividend financed through exchange agreement   433,000
Convertible bridge notes exchanged for long-term debt   1,120,000
Series A and B preferred exchanged for long-term debt   $ 1,715,000
Deferred debt issuance cost 64,000  
Beneficial conversion feature on issuance of bridge notes 1,856,000  
Recorded beneficial conversion feature on debt 1,856,000  
Accrued merger cost 10,000  
Issuance of warrants 7,784,000  
Purchases of equipment financed through accounts payable 2,000  
Prepaid insurance financed with loan 183,000  
Side Warrants [Member]    
Adjustments to reconcile net loss to net cash flows used in operating activities:    
Merger advisory fees 487,000  
SUPPLEMENTAL DISCLOSURE OF NON-CASH INFORMATION    
Issuance of warrants 487,000  
Restructuring Liability [Member]    
SUPPLEMENTAL DISCLOSURE OF NON-CASH INFORMATION    
Issuance of warrants 159,000  
Promissory Notes Waiver [Member]    
SUPPLEMENTAL DISCLOSURE OF NON-CASH INFORMATION    
Issuance of warrants 15,000  
Senior and Junior Notes [Member]    
SUPPLEMENTAL DISCLOSURE OF NON-CASH INFORMATION    
Conversion of debt into stock 4,771,000  
Bridge Loan [Member]    
Adjustments to reconcile net loss to net cash flows used in operating activities:    
Loss on extinguishment of debt and induced conversion of convertible bridge notes 400,000  
SUPPLEMENTAL DISCLOSURE OF NON-CASH INFORMATION    
Conversion of debt into stock $ 1,787,000