| Net loss | -1.18M |
| Depreciation and amortization | 98K |
| Stock based compensation | 159K |
| Derivative losses | -111K |
| Amortization of deferred rent | |
| Accretion of interest | 345K |
| Preferred stock issued for post-acquisition contingent payment | |
| Changes in operating assets and liabilities: | |
| Accounts receivable | 28K |
| Inventories | 14K |
| Prepaid expenses | |
| Other current assets | |
| Accounts payable and accrued liabilities | 95K |
| Customer deposits | 0 |
| Unearned revenue | 0 |
| Net cash used in operating activities | |
| Security deposits | |
| Purchase of property and equipment | 0 |
| Net cash used in investing activities | |
| Advance from related party | |
| Proceeds from convertible debt | 0 |
| Proceeds from common stock | 250K |
| Deposits for unissued securities | |
| Repayments of advances to affiliated entities | |
| Proceeds from exercise of warrants | |
| Net cash provided by financing activities | |
| Net increase (decrease) in cash and cash equivalents | -180K |
| Cash and cash equivalents, beginning of period | 208K |
| Cash and cash equivalents, end of period | 28K |
| Interest paid | 14K |
| Income taxes paid | 0 |
| Non-cash disclosures | |
| Allocation of Convertible Debentures to warrants and embedded conversion derivative liability | |
| Conversion of Convertible Debentures to Series B Preferred stock | |
| Conversion of embedded conversion derivative liability to paid in capital | |
| Changes in operating assets and liabilities: | |
| Stock issued for services | 29K |
| Changes in operating assets and liabilities: | |
| Stock issued for services | |
| Non-cash disclosures | |
| Conversion of Preferred Stock to common stock | 13K |
| Non-cash disclosures | |
| Conversion of Preferred Stock to common stock | 0 |