| Cash Flows From Operating Activities: | |
| Net loss | -2.63M |
| Adjustments to reconcile net loss to net cash and cash equivalents used in operating activities: | |
| Depreciation and amortization | 145K |
| Loss on disposal of assets, net | |
| Impairment of property, plant and equipment | |
| Provision for bad debts | |
| Provision for inventory excess and obsolescence | |
| Amortization of discounts on term loan payable | |
| Amortization of debt issuance costs | 38K |
| Stock-based compensation | 368K |
| Other equity instruments compensation | |
| Other non-cash compensation | 62K |
| Deferred income taxes | -107K |
| Changes in operating assets and liabilities: | |
| Accounts receivable | 1.05M |
| Inventory | -779K |
| Prepaid expenses and other assets | 23K |
| Customer deposits | -304K |
| Accounts payable and accrued liabilities | -659K |
| Deferred revenue | -96K |
| Net cash and cash equivalents used in operating activities | -2.82M |
| Cash Flows From Investing Activities: | |
| Additions to property, plant and equipment | -139K |
| Net cash and cash equivalents used in investing activities | -149K |
| Cash Flows From Financing Activities: | |
| Proceeds from term loan payable | |
| Payments under term loan payable | |
| Payment of debt issuance costs | |
| Proceeds from equity offering, net of expenses | |
| Proceeds from exercise of stock options | 76K |
| Net cash and cash equivalents provided by financing activities | 1.7M |
| Effect of exchange rate changes | -43K |
| Increase (decrease) in cash and cash equivalents | -1.31M |
| Cash and cash equivalents, beginning of year | 2.54M |
| Cash and cash equivalents, end of period | 1.23M |
| Cash paid during the period for: | |
| Interest | 31K |
| Income taxes | 45K |