Cash flows from operating activities: | |
Net loss | |
Adjustments to reconcile net loss to net cash (used in) provided by operating activities: | |
Depreciation and amortization | 519K |
Share-based compensation | 1.83M |
Change in market value of embedded derivative liability | |
Gain on conversion of debt | |
Gain on disposal of fixed assets | 0 |
Loss on extinguishment of debt | |
Capitalization of interest to principal | |
Amortization of debt issuance costs | 16K |
Amortization of debt discounts | |
Amortization of debt premiums | 0 |
Other | |
Change in operating assets and liabilities: | |
Accounts receivable | 769K |
Inventory | -2.91M |
Prepaids and other assets | -1.05M |
Accounts payable | 1.18M |
Accrued expenses and other liabilities | -2.91M |
Deferred revenue | 1.4M |
Net cash (used in) provided by operating activities | |
Cash flows from investing activities: | |
Capital expenditures | -474K |
Other | |
Net cash used in investing activities | |
Cash flows from financing activities: | |
Payment of convertible debentures | -32.84M |
Payment of senior debt | |
Cash restricted for payment of senior debt | |
Equity issuance costs | |
Debt issuance costs | 0 |
Prepayment fee on senior debt | |
Repurchase and retirement of restricted stock units for payroll taxes | |
Capital lease obligations | |
Net cash used in financing activities | |
Net decrease in cash | |
Cash and cash equivalents at beginning of period | 71.9M |
Cash and cash equivalents at end of period | 31.75M |
Cash paid during the period for: | |
Interest | 1.92M |
Income taxes | 196K |
Non cash investing and financing activites: | |
Common stock issued in exchange for Series B Preferred Stock | |
Common stock issued for restricted stock units | |
Residual value allocated to the equity conversion feature | |
Premium related to term B Loan issued in Debt exchange | |
Issuance of 2014 convertible debentures | |
Common stock issued in exchange for 2024 debentures | |
Preferred stock - Series B issued in exchange for 2024 debentures |