|
Net loss
|
|
|
|
|
| Adjustments to reconcile net loss to net cash used in operations |
|
|
|
|
| Allowance for doubtful accounts |
|
|
|
|
| Increase in allowance for doubtful accounts |
|
|
|
|
| Depreciation and amortization |
|
|
|
|
| Loss on disposal of property and equipment |
|
|
|
|
| Impairment of intangible asset |
|
|
|
|
| Loss on settlement |
|
|
|
|
| Amortization of operating lease - right-of-use asset |
|
|
|
|
|
Depreciation expense
|
|
|
|
|
| Write-down of inventory to net realizable value |
|
|
|
|
|
Stock based compensation - employee stock options
|
|
|
|
|
| Derivative (gain) losses |
|
|
|
|
| Debt modification expense |
|
|
|
|
| Common stock issued for services |
|
|
|
|
| Common Stock |
|
|
|
|
| Preferred Stock |
|
|
|
|
| Total common stock issued for services |
|
|
|
|
| Contingent earnout |
|
|
|
|
|
Deferred rent
|
|
|
|
|
| Accretion of debt discount |
|
|
|
|
| Inventory reserve |
|
|
|
|
|
Other
|
|
|
|
|
| Stock issued for services |
|
|
|
|
| Loss on lease termination |
|
|
|
|
| Imputed interest expense on debt - related parties |
|
|
|
|
| Cash paid for lease termination |
|
|
|
|
|
|
|
| Changes in operating assets and liabilities |
|
|
|
|
|
Accounts Receivable
|
|
|
|
|
|
Inventories
|
|
|
|
|
| Prepaid expenses and other assets |
|
|
|
|
| Prepaids |
|
|
|
|
| Deposits |
|
|
|
|
| Increase (decrease) in |
|
|
|
|
| Accounts payable and accrued expenses |
|
|
|
|
| Customer deposits |
|
|
|
|
| Common stock payable |
|
|
|
|
| Accounts payable and accrued expenses - related party |
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
Purchase of MIT, net of cash acquired
|
|
|
|
|
| Operating lease liability |
|
|
|
|
|
Net cash used in operating activities
|
|
|
|
|
| Purchase of fixed assets |
|
|
|
|
|
Net cash used in investing activities
|
|
|
|
|
| Financing activities |
|
|
|
|
|
Proceeds from stock issued for cash
|
|
|
|
|
| Payments on convertible debt |
|
|
|
|
| Net cash provided by financing activities |
|
|
|
|
| Net decrease in cash and cash equivalents |
|
|
|
|
| Cash and cash equivalents, beginning of period |
|
|
|
|
| Cash and cash equivalents, end of period |
|
|
|
|
| Cash paid to repurchase and retire common stock |
|
|
|
|
| Proceeds from issuance of note payable - related party |
|
|
|
|
| Proceeds from issuance of note payable |
|
|
|
|
| Proceeds from note payable - related party |
|
|
|
|
| Repayments on notes payable - related party |
|
|
|
|
| Proceeds from exercise of warrants |
|
|
|
|
| Noninterest bearing advances |
|
|
|
|
| Payment of noninterest bearing advances |
|
|
|
|
| Payments on capital lease |
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
|
|
| Cash and cash equivalents - beginning of year |
|
|
|
|
| Cash and cash equivalents - end of year |
|
|
|
|
| Supplemental disclosure of cash flow information |
|
|
|
|
| Interest paid |
|
|
|
|
| Income taxes paid |
|
|
|
|
| Supplemental disclosure of non-cash investing and financing activities |
|
|
|
|
| Conversion of preferred stock to common stock |
|
|
|
|
| Series A Preferred Stock |
|
|
|
|
| Series B Preferred Stock |
|
|
|
|
| Series G Preferred Stock |
|
|
|
|
| Series H Preferred Stock |
|
|
|
|
| Series S Preferred Stock |
|
|
|
|
| Issuance of 17,000,000 common stock owed |
|
|
|
|
| Allocation of Convertible Debentures to warrants and embedded conversion derivative liability |
|
|
|
|
| Issuance of common stock, warrants, and convertible debentures for purchase of building from related party |
|
|
|
|
| Conversion of Convertible Debenture to common stock |
|
|
|
|
| Conversion of embedded derivative liability to paid - in capital |
|
|
|
|
| Property and equipment additions financed |
|
|
|
|
| Conversion of advances to series H preferred stock |
|
|
|
|
| Conversion of convertible debenture, and derivative liability to common stock |
|
|
|
|
| Equipment under capital lease |
|
|
|
|
| Noncash consideration for MIT acquisition (see Note 4) |
|
|
|
|
| Forgiveness of accrued interest payable - related party |
|
|
|
|
| Right-of-use asset obtained in exchange for new operating lease liability |
|
|
|
|
| Termination of ROU operating lease asset and liability |
|
|
|
|
| Conversion of Series A preferred stock to common stock |
|
|
|
|
| Conversion of Series B preferred stock to common stock |
|
|
|
|
|
|
|