|
Date of Report (Date of earliest event reported)
|
|
|
|
|
(Exact name of registrant as specified in its charter)
|
|
|
|
|
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
|
|
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Registrant’s telephone number, including area code
|
(
|
|
N/A
|
|
(Former name or former address, if changed since last report)
|
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
|
|
|
N/A
|
| Item 2.02 |
Results of Operations and Financial Condition.
|
| Item 9.01 |
Financial Statements and Exhibits.
|
| (d) |
Exhibits.
|
|
Exhibit
No.
|
Description
|
|
|
Press Release dated November 14, 2022
|
||
|
Press Release dated August 14, 2022
|
||
|
104
|
Cover Page Interactive Data File––the cover page XBRL tags are embedded within the Inline XBRL document.
|
|
SANUWAVE HEALTH, INC.
|
||
|
Dated: November 15, 2022
|
By:
|
/s/ Toni Rinow
|
|
Name:
|
Toni Rinow
|
|
|
Title:
|
Chief Financial Officer
|
|

| • |
Revenues increased 12% to $4.2 million for the 3 months ended September 30, 2022, versus $3.7 million for the same period last year.
|
| • |
Revenue for the nine-months ended September 30, 2022, totaled approximately $11.2 million versus $8.7 million for the same period in the prior year, an increase of 28.5%.
|
| • |
Gross margin also improved period over period to 85% from 58% a year ago and to 77% versus 58% for the nine-months ended September 30, 2022.
|
| • |
Operating loss continued to decrease from the prior year. Operating loss for the three-months ended September 30, 2022, totaled $1.8 million as compared to the prior year at
$3.4 million. Operating expense for the nine-months ended September 30, 2022, totaled $13.9 million, a decrease of 17.6% over the same period in the prior year.
|
|
September 30, 2022
|
December 31, 2021
|
|||||||
|
ASSETS
|
||||||||
|
Current Assets:
|
||||||||
|
Cash
|
$
|
1,112
|
$
|
619
|
||||
|
Accounts receivable, net of allowance for doubtful accounts of $0.8 million, respectively
|
2,403
|
2,415
|
||||||
|
Inventory
|
1,413
|
1,040
|
||||||
|
Prepaid expenses and other current assets
|
1,935
|
326
|
||||||
|
Total Current Assets
|
6,863
|
4,400
|
||||||
|
Property, Equipment and Other, net
|
673
|
1,118
|
||||||
|
Other Intangible Assets, net
|
5,313
|
5,841
|
||||||
|
Goodwill
|
7,260
|
7,260
|
||||||
|
Total Assets
|
$
|
20,109
|
$
|
18,619
|
||||
|
LIABILITIES
|
||||||||
|
Current Liabilities:
|
||||||||
|
Senior secured promissory note payable, in default
|
$
|
12,773
|
$
|
11,586
|
||||
|
Convertible promissory notes payable, in default
|
4,000
|
11,601
|
||||||
|
Convertible promissory notes, related parties, in default
|
1,373
|
1,596
|
||||||
|
Convertible promissory notes payable
|
9,174
|
-
|
||||||
|
Convertible promissory notes payable, related parties
|
4,485
|
-
|
||||||
|
Advances on future cash receipts
|
194
|
446
|
||||||
|
Accounts payable
|
5,055
|
7,644
|
||||||
|
Accrued expenses
|
4,100
|
4,394
|
||||||
|
Accrued employee compensation
|
3,792
|
4,247
|
||||||
|
Due under factoring ageement
|
1,510
|
1,737
|
||||||
|
Warrant liability
|
1,196
|
9,614
|
||||||
|
Current portion of SBA loans
|
-
|
158
|
||||||
|
Accrued interest
|
3,988
|
2,521
|
||||||
|
Accrued interest, related parties
|
546
|
289
|
||||||
|
Current portion of lease and contract liabilities
|
249
|
316
|
||||||
|
Other
|
30
|
114
|
||||||
|
Total Current Liabilities
|
52,465
|
56,263
|
||||||
|
Non-current Liabilities
|
||||||||
|
SBA loans
|
-
|
875
|
||||||
|
Lease liabilities
|
263
|
118
|
||||||
|
Contract liabilities
|
205
|
293
|
||||||
|
Deferred tax liability
|
28
|
28
|
||||||
|
Total Non-currrent Liabilities
|
496
|
1,314
|
||||||
|
Total Liabilities
|
52,961
|
57,577
|
||||||
|
Commitments and Contingencies (Footnote 11)
|
||||||||
|
STOCKHOLDERS' DEFICIT
|
||||||||
|
Preferred Stock, par value $0.001, 5,000,000 shares authorized;
6,175 shares Series A, 293 shares Series B, 90 shares Series C and 8 shares Series D no shares issued and outstanding at September 30, 2022 and December 31, 2021
|
-
|
-
|
||||||
|
Common Stock, par value $0.001, 800,000,000 shares authorized; 548,737,651 and 481,619,621
issued and outstanding at September 30, 2022 December 31, 2021, respectively
|
549
|
482
|
||||||
|
Additional Paid-in Capital
|
152,750
|
144,582
|
||||||
|
Accumulated Deficit
|
(186,084
|
)
|
(183,949
|
)
|
||||
|
Accumulated Other Comprehensive Loss
|
(67
|
)
|
(73
|
)
|
||||
|
Total Stockholders' Deficit
|
(32,852
|
)
|
(38,958
|
)
|
||||
|
Total Liabilities and Stockholders' Deficit
|
$
|
20,109
|
$
|
18,619
|
||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Accessory and parts revenue
|
$
|
3,012
|
$
|
2,067
|
$
|
7,866
|
$
|
5,645
|
||||||||
|
Product
|
902
|
1,299
|
2,408
|
2,066
|
||||||||||||
|
Rental Income
|
247
|
333
|
935
|
864
|
||||||||||||
|
License fees and other
|
5
|
26
|
33
|
175
|
||||||||||||
|
Total Revenue
|
4,166
|
3,725
|
11,242
|
8,750
|
||||||||||||
|
Cost of Revenues
|
606
|
1,555
|
2,590
|
3,658
|
||||||||||||
|
Gross Margin
|
3,560
|
2,170
|
8,652
|
5,092
|
||||||||||||
|
Operating Expenses:
|
||||||||||||||||
|
General and administrative
|
3,404
|
2,864
|
8,482
|
8,909
|
||||||||||||
|
Selling and marketing
|
1,650
|
2,150
|
5,037
|
6,450
|
||||||||||||
|
Research and development
|
157 |
297
|
494
|
923
|
||||||||||||
|
Gain on disposal of assets
|
-
|
|
-
|
(690
|
)
|
-
|
||||||||||
|
Depreciation and amortization
|
189
|
194
|
575
|
585
|
||||||||||||
|
Total Operating Expenses
|
5,400
|
5,505
|
13,898
|
16,867
|
||||||||||||
|
Operating Loss
|
(1,840
|
)
|
(3,335
|
)
|
(5,246
|
)
|
(11,775
|
)
|
||||||||
|
Other Income (Expense):
|
||||||||||||||||
|
Interest expense
|
(3,301
|
)
|
(1,781
|
)
|
(9,203
|
)
|
(4,340
|
)
|
||||||||
|
Interest expense, related party
|
(439
|
)
|
(55
|
)
|
(551
|
)
|
(150
|
)
|
||||||||
|
Change in fair value of derivative liabilities
|
5,252
|
1,555
|
16,597
|
1,599
|
||||||||||||
|
Loss on issuance of debt
|
-
|
(1,088
|
)
|
(3,434
|
)
|
(3,572
|
)
|
|||||||||
|
Gain / (loss) on extinguishment of debt
|
(86
|
)
|
460
|
(297
|
)
|
460
|
||||||||||
|
Gain / (loss) on foreign currency exchange
|
1
|
(2
|
)
|
(1
|
)
|
2
|
||||||||||
|
Other Income (Expense), net
|
1,427
|
(911
|
)
|
3,111
|
(6,001
|
)
|
||||||||||
|
Net Loss before Income Taxes
|
(413
|
)
|
(4,246
|
)
|
(2,135
|
)
|
(17,776
|
)
|
||||||||
|
Provision for Income Taxes
|
-
|
6
|
-
|
28
|
||||||||||||
|
Net Loss
|
(413
|
)
|
(4,252
|
)
|
(2,135
|
)
|
(17,804
|
)
|
||||||||
|
Other Comprehensive Loss
|
||||||||||||||||
|
Foreign currency translation adjustments
|
-
|
-
|
-
|
(12
|
)
|
|||||||||||
|
Total Comprehensive Loss
|
$
|
(413
|
)
|
$
|
(4,252
|
)
|
$
|
(2,135
|
)
|
$
|
(17,816
|
)
|
||||
|
Loss per Share:
|
||||||||||||||||
|
Basic and Diluted
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
$
|
(0.00
|
)
|
$
|
(0.03
|
)
|
||||
|
Weighted average shares outstanding, basic and diluted
|
||||||||||||||||
|
Basic and Diluted
|
561,069,625
|
518,310,781
|
542,484,779
|
518,370,156
|
||||||||||||
|
Nine Months Ended September 30,
|
||||||||
|
2022
|
2021
|
|||||||
|
Cash Flows - Operating Acivities:
|
||||||||
|
Net loss
|
$
|
(2,135
|
)
|
$
|
(17,804
|
)
|
||
|
Adjustments to reconcile net loss to net cash used by operating activities
|
||||||||
|
Depreciation and Amortization
|
681
|
970
|
||||||
|
Bad debt expense
|
62
|
307
|
||||||
|
Income tax expense
|
-
|
28
|
||||||
|
Shares issued for service
|
888
|
-
|
||||||
|
Loss (Gain) on extinguishment of debt
|
297
|
(460
|
)
|
|||||
|
Gain on sale of property and equipment, net
|
(690
|
)
|
-
|
|||||
|
Change in fair value of derivative liabilities
|
(16,597
|
)
|
(1,599
|
)
|
||||
|
Loss on issuance of debt
|
3,434
|
3,572
|
||||||
|
Amortization of debt issuance costs and original issue discount
|
2,998
|
1,418
|
||||||
|
Accrued interest
|
1,618
|
929
|
||||||
|
Interest payable, related parties
|
168
|
150
|
||||||
|
Changes in operating assets and liabilities
|
||||||||
|
Accounts receivable - trade
|
69
|
(345
|
)
|
|||||
|
Inventory
|
(373
|
)
|
1,430
|
|||||
|
Prepaid expenses and other assets
|
(1,437
|
)
|
(355
|
)
|
||||
|
Accounts payable
|
(1,863
|
)
|
2,656
|
|||||
|
Accrued expenses
|
271
|
1,652
|
||||||
|
Accrued employee compensation
|
(473
|
)
|
885
|
|||||
|
Contract liabilties
|
(94
|
)
|
60
|
|||||
|
Net Cash Used in Operating Activities
|
(13,176
|
)
|
(6,506
|
)
|
||||
|
Cash Flows - Investing Activities
|
||||||||
|
Proceeds from sale of property and equipment
|
1,022
|
-
|
||||||
|
Purchase of property and equipment
|
-
|
(441
|
)
|
|||||
|
Net Cash Flows Provided by (Used in) Investing Activities
|
1,022
|
(441
|
)
|
|||||
|
Cash Flows - Financing Activities
|
||||||||
|
Proceeds from senior promissory notes
|
2,940
|
940
|
||||||
|
Proceeds from short term notes
|
640
|
125
|
||||||
|
Proceeds from factoring, net
|
(227
|
)
|
1,244
|
|||||
|
Proceeds from SBA loan
|
-
|
1,033
|
||||||
|
Proceeds from warrant exercises
|
100
|
-
|
||||||
|
Proceeds from convertible promissory notes
|
12,366
|
1,928
|
||||||
|
Payments of principal on finance leases
|
(174
|
)
|
(143
|
)
|
||||
|
Payments of principal on convertible promissory notes, related parties, convertible promissory notes and SBA loans
|
(2,981
|
)
|
(237
|
)
|
||||
|
Net Cash Flows Provided by Financing Activities
|
12,664
|
4,890
|
||||||
|
Effect of Exchange Rates on Cash
|
(17
|
)
|
(53
|
)
|
||||
|
Net Change in Cash During Period
|
493
|
(2,110
|
)
|
|||||
|
Cash at Beginning of Period
|
619
|
2,437
|
||||||
|
Cash at End of Period
|
$
|
1,112
|
$
|
327
|
||||
|
Supplemental Information:
|
||||||||
|
Cash paid for interest
|
$
|
3,345
|
$
|
1,993
|
||||
|
Non-cash Investing and Financing Activities:
|
||||||||
|
Reclassification of warrant liability due to cashless warrant exercise
|
$
|
2,166
|
$
|
2,030
|
||||
|
Settlement of debt and warrants with stock
|
1,361
|
$
|
-
|
|||||
|
Warrants issued in conjunction with senior secured promissory note payable
|
2,654
|
-
|
||||||
|
Common shares issued in conjunction with senior secured promissory note payable
|
3,720
|
-
|
||||||
|
Embedded conversion option with issuances of convertible debt
|
2,309
|
2,740
|
||||||
|
Working capital balances refinanced into Convertible notes payable
|
2,273
|
-
|
||||||
|
Warrant issuance in conjunction with convertible debt
|
1,463
|
758
|
||||||

| - |
Over 50 systems placed to treat wounds
|
| o |
100% increase from the 25 systems placed Q2 2021
|
| - |
Over 40,000 wound treatments administered
|
| o |
Up from 31,000 treatments administered Q2 2021
|
| - |
Successfully completed MDSAP audit
|
| - |
Transitioned company from Suwanee GA to Eden Prairie MN
|
| - |
Became current on SEC filings
|
| - |
Launched Cosmetic and Orthopedics verticals with initial sales in each
|
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Accessory and parts revenue
|
$
|
2,663
|
$
|
2,008
|
$
|
4,854
|
$
|
3,579
|
||||||||
|
Product
|
862
|
514
|
1,507
|
767
|
||||||||||||
|
Rental Income
|
344
|
276
|
688
|
530
|
||||||||||||
|
License fees and other
|
13
|
111
|
28
|
149
|
||||||||||||
|
Total Revenue
|
3,882
|
2,909
|
7,077
|
5,025
|
||||||||||||
|
Cost of Revenues
|
1,096
|
1,048
|
1,986
|
2,103
|
||||||||||||
|
Gross Margin
|
2,786
|
1,861
|
5,091
|
2,922
|
||||||||||||
|
Operating Expenses:
|
||||||||||||||||
|
General and administrative
|
2,937
|
2,923
|
5,078
|
6,045
|
||||||||||||
|
Selling and marketing
|
1,672
|
2,520
|
3,387
|
4,300
|
||||||||||||
|
Research and development
|
171
|
272
|
337
|
626
|
||||||||||||
|
Gain on disposal of assets
|
(136
|
)
|
-
|
(690
|
)
|
-
|
||||||||||
|
Depreciation and amortization
|
210
|
192
|
386
|
391
|
||||||||||||
|
Total Operating Expenses
|
4,854
|
5,907
|
8,498
|
11,362
|
||||||||||||
|
Operating Loss
|
(2,068
|
)
|
(4,046
|
)
|
(3,407
|
)
|
(8,440
|
)
|
||||||||
|
Other Income (Expense):
|
||||||||||||||||
|
Interest expense
|
(2,826
|
)
|
(1,437
|
)
|
(5,903
|
)
|
(2,559
|
)
|
||||||||
|
Interest expense, related party
|
(56
|
)
|
(48
|
)
|
(112
|
)
|
(95
|
)
|
||||||||
|
Change in fair value of derivative liabilities
|
7,861
|
(591
|
)
|
11,343
|
44
|
|||||||||||
|
Loss on issuance of debt
|
-
|
(2,484
|
)
|
(3,434
|
)
|
(2,484
|
)
|
|||||||||
|
Loss on extinguishment of debt
|
(211
|
)
|
-
|
(211
|
)
|
-
|
||||||||||
|
Gain / (loss) on foreign currency exchange
|
2
|
(3
|
)
|
2
|
4
|
|||||||||||
|
Other Income (Expense), net
|
4,770
|
(4,563
|
)
|
1,685
|
(5,090
|
)
|
||||||||||
|
Net Loss before Income Taxes
|
2,702
|
(8,609
|
)
|
(1,722
|
)
|
(13,530
|
)
|
|||||||||
|
Provision for Income Taxes
|
-
|
6
|
-
|
22
|
||||||||||||
|
Net Income (loss)
|
2,702
|
(8,615
|
)
|
(1,722
|
)
|
(13,552
|
)
|
|||||||||
|
Other Comprehensive Income (Loss)
|
||||||||||||||||
|
Foreign currency translation adjustments
|
-
|
(3
|
)
|
-
|
(11
|
)
|
||||||||||
|
Total Comprehensive Income (Loss)
|
$
|
2,702
|
$
|
(8,618
|
)
|
$
|
(1,722
|
)
|
$
|
(13,563
|
)
|
|||||
|
Gain (loss) per Share:
|
||||||||||||||||
|
Basic
|
$
|
0.01
|
$
|
(0.02
|
)
|
$
|
(0.00
|
)
|
$
|
(0.03
|
)
|
|||||
|
Diluted
|
$
|
0.00
|
$
|
(0.02
|
)
|
$
|
(0.00
|
)
|
$
|
(0.03
|
)
|
|||||
|
Weighted average shares outstanding, basic and diluted
|
||||||||||||||||
|
Basic
|
538,560,051
|
518,310,781
|
532,589,825
|
518,400,008
|
||||||||||||
|
Diluted
|
871,984,091
|
518,310,781
|
532,589,825
|
518,400,008
|
||||||||||||
| ITEM 1. |
FINANCIAL STATEMENTS
|
|
June 30, 2022
|
December 31, 2021
|
|||||||
|
ASSETS
|
||||||||
|
Current Assets:
|
||||||||
|
Cash
|
$
|
1,484
|
$
|
619
|
||||
|
Accounts receivable, net of allowance for doubtful accounts of $0.8 million, respectively
|
1,749
|
2,415
|
||||||
|
Inventory
|
925
|
1,040
|
||||||
|
Prepaid expenses and other current assets
|
1,181
|
326
|
||||||
|
Total Current Assets
|
5,339
|
4,400
|
||||||
|
Property, Equipment and Other, net
|
535
|
1,118
|
||||||
|
Other Intangible Assets, net
|
5,489
|
5,841
|
||||||
|
Goodwill
|
7,260
|
7,260
|
||||||
|
Total Assets
|
$
|
18,623
|
$
|
18,619
|
||||
|
LIABILITIES
|
||||||||
|
Current Liabilities:
|
||||||||
|
Senior secured promissory note payable, in default
|
$
|
12,334
|
$
|
11,586
|
||||
|
Convertible promissory notes payable, in default
|
6,523
|
11,601
|
||||||
|
Convertible promissory notes, related parties, in default
|
1,596
|
1,596
|
||||||
|
Short-term loans
|
1,484
|
-
|
||||||
|
Advances on future cash receipts
|
398
|
446
|
||||||
|
Accounts payable
|
7,083
|
7,644
|
||||||
|
Accrued expenses
|
5,900
|
4,394
|
||||||
|
Accrued employee compensation
|
4,264
|
4,247
|
||||||
|
Due under factoring ageement
|
1,792
|
1,737
|
||||||
|
Warrant liability
|
5,295
|
9,614
|
||||||
|
Current portion of SBA loans
|
272
|
158
|
||||||
|
Accrued interest
|
3,600
|
2,521
|
||||||
|
Accrued interest, related parties
|
402
|
289
|
||||||
|
Current portion of lease liabilities
|
185
|
268
|
||||||
|
Current portion of contract liabilities
|
64
|
48
|
||||||
|
Other
|
107
|
114
|
||||||
|
Total Current Liabilities
|
51,299
|
56,263
|
||||||
|
Non-current Liabilities
|
||||||||
|
SBA loans
|
761
|
875
|
||||||
|
Lease liabilities
|
40
|
118
|
||||||
|
Contract liabilities
|
295
|
293
|
||||||
|
Deferred tax liability
|
28
|
28
|
||||||
|
Total Non-currrent Liabilities
|
1,124
|
1,314
|
||||||
|
Total Liabilities
|
52,423
|
57,577
|
||||||
|
Commitments and Contingencies (Footnote 11)
|
||||||||
|
STOCKHOLDERS' DEFICIT
|
||||||||
|
Preferred Stock, par value $0.001, 5,000,000 shares authorized; 6,175, 293, 90
and 8 shares designated Series A, Series B, Series C and Series D, respectively;
no shares issued and outstanding at March 31, 2022 and December 31, 2021
|
-
|
-
|
||||||
|
Common Stock, par value $0.001, 800,000,000 shares authorized; 529,293,205
and 481,619,621 issued and outstanding at June 30, 2022 December 31, 2021, respectively
|
529
|
482
|
||||||
|
Additional Paid-in Capital
|
151,409
|
144,582
|
||||||
|
Accumulated Deficit
|
(185,671
|
)
|
(183,949
|
)
|
||||
|
Accumulated Other Comprehensive Loss
|
(67
|
)
|
(73
|
)
|
||||
|
Total Stockholders' Deficit
|
(33,800
|
)
|
(38,958
|
)
|
||||
|
Total Liabilities and Stockholders' Deficit
|
$
|
18,623
|
$
|
18,619
|
||||
|
Six Months Ended June 30,
|
||||||||
|
2022
|
2021
|
|||||||
|
Cash Flows - Operating Acivities:
|
||||||||
|
Net income (loss)
|
$
|
(1,722
|
)
|
$
|
(13,552
|
)
|
||
|
Adjustments to reconcile net loss to net cash used by operating activities
|
||||||||
|
Amortization of intangibles
|
352
|
352
|
||||||
|
Depreciation
|
94
|
198
|
||||||
|
Bad debt expense
|
52
|
240
|
||||||
|
Income tax expense
|
-
|
22
|
||||||
|
Shares issued for service
|
888
|
-
|
||||||
|
Loss in extinguishment of debt
|
211
|
-
|
||||||
|
Gain on sale of property and equipment, net
|
(541
|
)
|
-
|
|||||
|
Change in fair value of derivative liabilities
|
(11,343
|
)
|
(44
|
)
|
||||
|
Loss on issuance of debt
|
3,434
|
2,484
|
||||||
|
Amortization of debt issuance costs and original issue discount
|
1,304
|
719
|
||||||
|
Accrued interest
|
1,078
|
390
|
||||||
|
Interest payable, related parties
|
112
|
95
|
||||||
|
Changes in operating assets and liabilities
|
||||||||
|
Accounts receivable - trade
|
733
|
218
|
||||||
|
Inventory
|
115
|
521
|
||||||
|
Prepaid expenses
|
(855
|
)
|
(191
|
)
|
||||
|
Other assets
|
47
|
(83
|
)
|
|||||
|
Accounts payable
|
(563
|
)
|
1,475
|
|||||
|
Accrued expenses
|
1,408
|
1,350
|
||||||
|
Accrued employee compensation
|
103
|
553
|
||||||
|
Contract liabilties
|
(108
|
)
|
4
|
|||||
|
Net Cash Used by Operating Activities
|
(5,201
|
)
|
(5,249
|
)
|
||||
|
Cash Flows - Investing Activities
|
||||||||
|
Proceeds from sale of property and equipment
|
948
|
-
|
||||||
|
Purchase of property and equipment
|
-
|
(277
|
)
|
|||||
|
Net Cash Flows Used in Investing Activities
|
948
|
(277
|
)
|
|||||
|
Cash Flows - Financing Activities
|
||||||||
|
Proceeds from senior promissory notes
|
2,940
|
1,263
|
||||||
|
Proceeds from short term notes
|
2,130
|
1,033
|
||||||
|
Proceeds from factoring
|
55
|
1,038
|
||||||
|
Proceeds from warrant exercises
|
100
|
-
|
||||||
|
Payments of principal on finance leases
|
(121
|
)
|
(94
|
)
|
||||
|
Proceeds from related party advances
|
-
|
125
|
||||||
|
Net Cash Flows Provided by Financing Activities
|
5,104
|
3,365
|
||||||
|
Effect of Exchange Rates on Cash
|
14
|
(12
|
)
|
|||||
|
Net Change in Cash During Period
|
865
|
(2,173
|
)
|
|||||
|
Cash at Beginning of Period
|
619
|
2,437
|
||||||
|
Cash at End of Period
|
$
|
1,484
|
$
|
264
|
||||
|
Supplemental Information:
|
||||||||
|
Cash paid for interest
|
$
|
2,045
|
$
|
1,434
|
||||
|
Non-cash Investing and Financing Activities:
|
||||||||
|
Reclassification of warrant liability due to cashless warrant exercise
|
$
|
2,167
|
$
|
2,030
|
||||
|
Warrants issued in conjunction with senior secured promissory note payable
|
2,654
|
-
|
||||||
|
Common shares issued in conjunction with senior secured promissory note payable
|
3,720
|
-
|
||||||
|
Embedded conversion option with issuances of convertible debt
|
-
|
2,740
|
||||||
|
Warrant issuance in conjunction with convertible debt
|
-
|
758
|
||||||