| Net loss | |
| Depreciation and amortization | |
| Amortization of deferred gain | 223.55K |
| Other amortization | |
| Stock warrant/option expense | |
| Non-cash interest expense | 150.48K |
| (Gain) loss on disposal of assets | |
| (Gain) loss on exit or disposal activities | |
| Deferred rent | 686.16K |
| Inventory | -328.26K |
| Prepaids and other | 420.95K |
| Accounts payable | 2.37M |
| Accrued expenses | 265.39K |
| Net cash (used in) provided by operating activities | |
| Property and equipment | -13.98M |
| Intangible and other assets | -114.6K |
| Net cash used in investing activities | |
| Payments on capital lease obligations | -4.7M |
| Payments on long-term debt | -1.48M |
| Proceeds from long-term debt | 3.7M |
| Deferred transaction costs | |
| Net costs related to issuance of stock | |
| Net cash provided by (used in) financing activities | |
| Net (decrease) increase in cash | |
| Cash and cash equivalents, beginning | 2.57M |
| Cash and cash equivalents, ending | 2.68M |
| Long-term debt incurred upon execution of lease termination agreements | |
| Non-cash stock option compensation included in deferred transaction costs | |
| Long-term debt and accrued interest extinguished upon issuance of common stock | |
| Property and equipment, intangibles and deferred transaction costs included in accounts payable and accrued expenses | 1.03M |