CASH FLOWS FROM OPERATING ACTIVITIES | |
Net income | -4.23M |
Adjustments to reconcile net income to net cash provided by operating activities: | |
Depreciation and amortization | |
Change in fair value of warrant liability | |
Non-cash compensation expense | 2.84M |
Loss on disposal of assets | |
Provision for price protection and customer allowances | 0 |
Amortization of software development costs and license fees | 150K |
Loss on impairment of software development costs and license fees | |
Inventory write-downs | 0 |
Changes in operating assets and liabilities, net of acquisition: | |
Due from factor | |
Accounts and other receivables | 107K |
Inventory | 0 |
Capitalized software development costs and license fees | -21K |
Advance payments for inventory | 0 |
Prepaid expenses and other assets | -20K |
Accounts payable and accrued expenses | -264K |
Advances from customers and other liabilities | 0 |
Net cash provided by operating activities | |
CASH FLOWS FROM INVESTING ACTIVITIES | |
Purchases of property and equipment | |
Purchase of assets of Quick Hit, Inc., net of acquired cash | |
Net cash used in investing activities | |
CASH FLOWS FROM FINANCING ACTIVITIES | |
Inventory financing | |
Proceeds from exercise of options and warrants | |
Net cash used in financing activities | |
Effect of exchange rates on cash and cash equivalents | |
Net increase (decrease) in cash and cash equivalents | -10.32M |
Cash and cash equivalents - beginning of period | 17.05M |
Cash and cash equivalents - end of period | 6.74M |
SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES | |
Landlord-provided leasehold improvements | |
Warrant liability reclassified to additional paid-in capital upon exercise | |
SUPPLEMENTAL CASH FLOW INFORMATION | |
Cash paid for interest |