Financials

v3.10.0.1
CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Dec. 31, 2018
Dec. 31, 2017
Current Assets:    
Cash and cash equivalents $ 8,880 $ 2,181
Accounts receivable, net 34 99
Inventory, net 101 93
Prepaid expenses and other current assets 226 41
Current assets of discontinued operations 60 5,062
Total current assets 9,301 7,476
Improvements and equipment, net 200 522
Other assets 178 173
Assets of discontinued operations - noncurrent 0 24,769
Total assets 9,679 32,940
Current Liabilities:    
Accounts payable 564 684
Accrued expenses and other current liabilities 385 712
Warrant liability 156 130
Current liabilities of discontinued operations 271 15,443
Total current liabilities 1,376 16,969
Other long-term liabilities 51 59
Long term liabilities of discontinued operations 0 245
Total liabilities 1,427 17,273
Commitments and Contingencies
Stockholders' Equity    
Preferred Stock, par value $0.001 per share, 1,000,000 shares authorized, no shares issued and outstanding 0 0
Common Stock, par value $0.001 per share, 95,000,000 shares authorized; 5,005,211 and 4,986,034 shares issued and outstanding as of December 31, 2018 and December 31, 2017, respectively 5 5
Additional paid-in capital 166,674 165,672
Accumulated deficit (158,427) (150,010)
Total stockholders' equity 8,252 15,667
Total liabilities and stockholders' equity $ 9,679 $ 32,940

Source

v3.10.0.1
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Revenue, net of returns, allowances and discounts $ 2,216 $ 2,019
Cost of revenues 1,720 1,841
Gross profit 496 178
Operating expenses    
Selling, general and administrative 4,778 5,303
Business development costs/(benefit) 1,014 (365)
Total operating expenses 5,792 4,938
Loss from operations (5,296) (4,760)
Other (expense) income    
Interest income 24 6
Change in fair value of warrant liability (26) 692
Loss on early extinguishment of debt, net (1,706) (182)
Total other (expense) income (1,708) 516
Loss from continuing operations before tax (7,004) (4,244)
Income tax expense 0 0
Loss from continuing operations (7,004) (4,244)
Discontinued operations:    
Loss from discontinued operations, net of tax of $0 and $0.7 million for the years ended December 31, 2018 and 2017, respectively (6,901) (23,159)
Gain on sale of assets, $0.5 million and $0 for the years ended December 31, 2018 and 2017, respectively 5,488 1,696
Loss from discontinued operations, net of tax (1,413) (21,463)
Net loss $ (8,417) $ (25,707)
Net loss per basic and diluted common share:    
Loss from continuing operations $ (1.42) $ (0.99)
Discontinued operations:    
Loss from discontinued operations, net of tax of $0 and $0.7 million for the years ended December 31, 2018 and 2017, respectively (1.40) (5.40)
Gain on sale of assets, $0.5 million and $0 for the years ended December 31, 2018 and 2017, respectively 1.11 0.40
Total from discontinued operations (0.29) (5.00)
Net loss per basic and diluted common share $ (1.71) $ (5.99)
Weighted average shares used in computing net loss per basic and diluted common share 4,923,393 4,291,600

Source

v3.10.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Operating Activities    
Net loss $ (8,417) $ (25,707)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 1,881 5,415
Amortization of deferred lease incentive (21) (45)
Loss on disposal of property and equipment 89 2
Impairment charges 0 10,300
Deferred income tax expense 0 (743)
Provision for doubtful accounts 13 122
Reserve for note receivable 0 (650)
(Recovery) Provision for excess and slow moving inventory (8) 68
Stock-based compensation expense 1,004 2,020
Deferred rent 2 2
Accrued interest receivable 0 0
Amortization of debt issuance and discount costs 254 824
Loss on early extinguishment of debt 1,706 182
Warrant modification expense 0 803
Change in fair value of warrant liability 26 (692)
Fair value adjustment of contingent consideration liability 0 35
Gain on sale of assets (5,488) (1,696)
Changes in operating assets and liabilities:    
Accounts receivable 3,153 (621)
Inventory (120) 792
Prepaid expenses and other assets (31) 550
Accounts payable (1,354) (1,004)
Accrued expenses and other liabilities (2,399) (629)
Net Cash Used in Operating Activities (9,710) (10,672)
Investing Activities    
Proceeds from sale of assets 29,000 3,411
Purchase of improvements and equipment 0 (179)
Issuance of bridge loan 0 (350)
Release of escrow deposit 300 0
Proceeds from bridge loan 0 1,000
Net Cash Provided by Investing Activities 29,300 3,882
Financing Activities    
Contingent purchase price payments 0 (675)
Net proceeds from bridge loan 1,712 0
Repayment of long-term debt (14,135) (1,618)
Fees paid on early extinguishment of debt (466) (32)
Net proceeds from issuance of common stock 0 5,849
Payment of withholding taxes related to stock-based employee compensation (2) (133)
Net Cash (Used In) Provided by Financing Activities (12,891) 3,391
Net Increase (Decrease) in Cash and Cash Equivalents 6,699 (3,399)
Cash and Cash Equivalents - Beginning of year 2,181 5,580
Cash and Cash Equivalents - End of year 8,880 2,181
Supplemental Disclosure of Cash Flows Information    
Interest 362 1,008
Taxes 480 0
Non-cash investing and financing activities:    
2016 Accrued bonus awarded in equity 0 374
Common stock issued for contingent purchase price payments $ 0 $ 1,175

Source