10-Q/A Filing
Filing Information
| Form Type | 10-Q/A |
| Accession Number | 0000950170-23-014502 |
| Period End Date | 20220630 |
| Filing Date | 20230425 |
| Fiscal Year | 2022 |
| Fiscal Period | Q2 |
| XBRL Instance | jan-20220702_htm.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
58 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Preferred stock, par value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$705.00K | USD | Point-in-time |
| Preferred stock, shares authorized (in shares) |
PreferredStockSharesAuthorized
|
2.00M | shares | Point-in-time |
| Preferred stock, shares issued (in shares) |
PreferredStockSharesIssued
|
238,729.00 | shares | Point-in-time |
| Trade and other receivables, net |
AccountsAndOtherReceivablesNetCurrent
|
$4.27M | USD | Point-in-time |
| Trade and other receivables, net |
AccountsAndOtherReceivablesNetCurrent
|
$4.22M | USD | Point-in-time |
| Preferred stock, outstanding shares (in shares) |
PreferredStockSharesOutstanding
|
238,729.00 | shares | Point-in-time |
| Income taxes receivable |
IncomeTaxesReceivable
|
- | USD | Point-in-time |
| Inventories |
InventoryNet
|
$1.10M | USD | Point-in-time |
| Common Stock, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Common stock, shares authorized (in shares) |
CommonStockSharesAuthorized
|
10.00M | shares | Point-in-time |
| Prepaid expenses and other current assets |
PrepaidExpenseAndOtherAssetsCurrent
|
$1.42M | USD | Point-in-time |
| Prepaid expenses and other current assets |
PrepaidExpenseAndOtherAssetsCurrent
|
$869.00K | USD | Point-in-time |
| Current assets from discontinued operations |
CurrentAssetsFromDiscontinuedOperations
|
$105.00K | USD | Point-in-time |
| Common stock, issued shares (in shares) |
CommonStockSharesIssued
|
3.15M | shares | Point-in-time |
| Common stock, issued shares (in shares) |
CommonStockSharesIssued
|
3.15M | shares | Point-in-time |
| Total current assets |
AssetsCurrent
|
$6.80M | USD | Point-in-time |
| Common stock, outstanding shares (in shares) |
CommonStockSharesOutstanding
|
2.83M | shares | Point-in-time |
| Total current assets |
AssetsCurrent
|
$7.56M | USD | Point-in-time |
| Common stock, outstanding shares (in shares) |
CommonStockSharesOutstanding
|
2.83M | shares | Point-in-time |
| Property and equipment, net |
PropertyPlantAndEquipmentNet
|
$2.11M | USD | Point-in-time |
| Right of use asset - operating leases |
OperatingLeaseRightOfUseAsset
|
$3.67M | USD | Point-in-time |
| Intangible assets, net |
FiniteLivedIntangibleAssetsNet
|
$345.00K | USD | Point-in-time |
| Intangible assets, net |
FiniteLivedIntangibleAssetsNet
|
$268.00K | USD | Point-in-time |
| Note receivable, net |
NotesReceivableNet
|
- | USD | Point-in-time |
| Marketable securities |
MarketableSecuritiesNoncurrent
|
- | USD | Point-in-time |
| Deposits and other assets |
DepositsAndOtherAssetsNoncurrent
|
$1.55M | USD | Point-in-time |
| Deposits and other assets |
DepositsAndOtherAssetsNoncurrent
|
$1.56M | USD | Point-in-time |
| Total assets |
Assets
|
$15.16M | USD | Point-in-time |
| Total assets |
Assets
|
$25.71M | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$5.07M | USD | Point-in-time |
| Accrued liabilities - other |
AccountsPayableAndOtherAccruedLiabilitiesCurrent
|
$5.23M | USD | Point-in-time |
| Accrued liability - California Sales Taxes |
SalesAndExciseTaxPayableCurrent
|
$4.10M | USD | Point-in-time |
| Accrued liability - California Sales Taxes |
SalesAndExciseTaxPayableCurrent
|
$6.02M | USD | Point-in-time |
| Accrued liability - California Sales Taxes |
SalesAndExciseTaxPayableCurrent
|
$6.10M | USD | Point-in-time |
| Lease obligation short term - operating leases |
OperatingLeaseLiabilityCurrent
|
$1.30M | USD | Point-in-time |
| Short term debt |
LongTermDebtAndCapitalLeaseObligationsCurrent
|
$288.00K | USD | Point-in-time |
| Current portion of note payable |
CurrentPortionOfNotePayable
|
$261.00K | USD | Point-in-time |
| Current portion of related party note payable |
NotesPayableRelatedPartiesClassifiedCurrent
|
$1.00M | USD | Point-in-time |
| Current liabilities from discontinued operations |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
$195.00K | USD | Point-in-time |
| Related party note |
NotesPayableRelatedPartiesClassifiedCurrent
|
$1.00M | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$19.37M | USD | Point-in-time |
| Lease obligation long term - operating leases |
OperatingLeaseLiabilityNoncurrent
|
$2.47M | USD | Point-in-time |
| Long term portion of notes payable |
LongTermNotesPayable
|
$1.32M | USD | Point-in-time |
| Long-term portion related party note payable |
NotesPayableRelatedPartiesNoncurrent
|
- | USD | Point-in-time |
| Other noncurrent liabilities |
OtherLiabilitiesNoncurrent
|
$680.00K | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$23.84M | USD | Point-in-time |
| Commitments and contingencies (Note 15) |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Preferred stock, series A - par value $0.001 per share 2,000,000 authorized, 222,588 and 238,729 shares issued and outstanding at July 2, 2022 and January 1, 2022, respectively |
PreferredStockValue
|
- | USD | Point-in-time |
| Common stock, par value $0.001 per share, 10,000,000 shares authorized, 3,150,230 and 2,827,410 shares issued and outstanding at July 2, 2022 and at January 1, 2022, respectively |
CommonStockValue
|
$2.00K | USD | Point-in-time |
| Additional paid in capital |
AdditionalPaidInCapitalCommonStock
|
$45.74M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-53.80M | USD | Point-in-time |
| Accumulated other comprehensive loss |
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
$-617.00K | USD | Point-in-time |
| Total stockholders' equity (deficit) |
StockholdersEquity
|
$-8.68M | USD | Point-in-time |
| Total stockholders' equity (deficit) |
StockholdersEquity
|
$3.60M | USD | Point-in-time |
| Total stockholders' equity (deficit) |
StockholdersEquity
|
$2.37M | USD | Point-in-time |
| Total stockholders' equity (deficit) |
StockholdersEquity
|
$8.49M | USD | Point-in-time |
| Total liabilities and stockholders' equity (deficit) |
LiabilitiesAndStockholdersEquity
|
$15.16M | USD | Point-in-time |
Income Statement
53 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Revenues |
RevenueFromContractWithCustomerExcludingAssessedTax
|
$17.28M | USD | 2 Qtrs |
| Revenues |
RevenueFromContractWithCustomerExcludingAssessedTax
|
$10.54M | USD | 1 Quarter |
| Revenues |
RevenueFromContractWithCustomerExcludingAssessedTax
|
$8.61M | USD | 1 Quarter |
| Revenues |
RevenueFromContractWithCustomerExcludingAssessedTax
|
$19.86M | USD | 2 Qtrs |
| Gross profit |
GrossProfit
|
$3.50M | USD | 2 Qtrs |
| Gross profit |
GrossProfit
|
$1.74M | USD | 1 Quarter |
| Gross profit |
GrossProfit
|
$3.16M | USD | 2 Qtrs |
| Gross profit |
GrossProfit
|
$1.65M | USD | 1 Quarter |
| Operating income (loss) |
OperatingIncomeLoss
|
$7.89M | USD | 2 Qtrs |
| Operating income (loss) |
OperatingIncomeLoss
|
$8.98M | USD | 1 Quarter |
| Operating income (loss) |
OperatingIncomeLoss
|
$-4.96M | USD | 2 Qtrs |
| Operating income (loss) |
OperatingIncomeLoss
|
$-2.85M | USD | 1 Quarter |
| Interest expense, net |
InterestIncomeExpenseNet
|
$-61.00K | USD | 1 Quarter |
| Interest expense, net |
InterestIncomeExpenseNet
|
$-125.00K | USD | 1 Quarter |
| Interest expense, net |
InterestIncomeExpenseNet
|
$-198.00K | USD | 2 Qtrs |
| Interest expense, net |
InterestIncomeExpenseNet
|
$-253.00K | USD | 2 Qtrs |
| Gain on Payroll Protection Program loan forgiveness |
GainOnPayrollProtectionProgramLoanForgiveness
|
$1.87M | USD | 2 Qtrs |
| Gain on settlement of vendor advance payments |
GainLossOnSettlementOfVendorAdvancePayments
|
$941.00K | USD | 2 Qtrs |
| Unrealized loss on marketable securites |
MarketableSecuritiesUnrealizedGainLoss
|
$-376.00K | USD | 2 Qtrs |
| Unrealized loss on marketable securites |
MarketableSecuritiesUnrealizedGainLoss
|
$-376.00K | USD | 1 Quarter |
| Unrealized loss on marketable securites |
MarketableSecuritiesUnrealizedGainLoss
|
- | USD | 2 Qtrs |
| Income (loss) from operations before provision for income taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$-4.77M | USD | 1 Quarter |
| Income (loss) from operations before provision for income taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$8.88M | USD | 1 Quarter |
| Income (loss) from operations before provision for income taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$10.09M | USD | 2 Qtrs |
| Income (loss) from operations before provision for income taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$-4.27M | USD | 2 Qtrs |
| Provision (benefit) for income tax |
IncomeTaxExpenseBenefit
|
$6.50K | USD | 2 Qtrs |
| Provision (benefit) for income tax |
IncomeTaxExpenseBenefit
|
$203.00K | USD | 2 Qtrs |
| Net loss from continuing operations |
IncomeLossFromContinuingOperations
|
$-4.03M | USD | 1 Quarter |
| Net loss from continuing operations |
IncomeLossFromContinuingOperations
|
$-2.59M | USD | 2 Qtrs |
| Net income from discontinued operations, net of tax |
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
$1.88M | USD | 2 Qtrs |
| Net income from discontinued operations, net of tax |
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
$945.00K | USD | 1 Quarter |
| Net income (loss) |
NetIncomeLoss
|
$-4.98M | USD | 1 Quarter |
| Net income (loss) |
NetIncomeLoss
|
$8.90M | USD | 1 Quarter |
| Net income (loss) |
NetIncomeLoss
|
$-4.48M | USD | 2 Qtrs |
| Basic and diluted income (loss) per share from continuing operations |
IncomeLossFromContinuingOperationsPerBasicShare
|
$-1.12 | USD | 2 Qtrs |
| Basic and diluted income (loss) per share from continuing operations |
IncomeLossFromContinuingOperationsPerBasicShare
|
$-1.68 | USD | 1 Quarter |
| Basic and diluted income per share from continuing operations |
IncomeLossFromContinuingOperationsPerDilutedShare
|
$-1.68 | USD | 1 Quarter |
| Basic and diluted income per share from continuing operations |
IncomeLossFromContinuingOperationsPerDilutedShare
|
$-1.12 | USD | 2 Qtrs |
| Basic income (loss) per share from discontinued operations |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare
|
$0.39 | USD | 1 Quarter |
| Basic income (loss) per share from discontinued operations |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare
|
$0.81 | USD | 2 Qtrs |
| Diluted income (loss) per share from discontinued operations |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare
|
$0.81 | USD | 2 Qtrs |
| Diluted income (loss) per share from discontinued operations |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare
|
$0.39 | USD | 1 Quarter |
| Basic income (loss) per share |
EarningsPerShareBasic
|
$-2.07 | USD | 1 Quarter |
| Basic income (loss) per share |
EarningsPerShareBasic
|
$-1.94 | USD | 2 Qtrs |
| Diluted income (loss) per share |
EarningsPerShareDiluted
|
$-2.07 | USD | 1 Quarter |
| Diluted income (loss) per share |
EarningsPerShareDiluted
|
$-1.94 | USD | 2 Qtrs |
| Weighted average common shares outstanding from Continued Operations |
WeightedAverageNumberOfSharesOutstandingBasic
|
2.41M | shares | 1 Quarter |
| Weighted average common shares outstanding from Continued Operations |
WeightedAverageNumberOfSharesOutstandingBasic
|
2.31M | shares | 2 Qtrs |
| Diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
2.31M | shares | 2 Qtrs |
| Diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
2.41M | shares | 1 Quarter |
| Net income (loss) |
NetIncomeLoss
|
$-4.98M | USD | 1 Quarter |
| Net income (loss) |
NetIncomeLoss
|
$8.90M | USD | 1 Quarter |
| Net income (loss) |
NetIncomeLoss
|
$-4.48M | USD | 2 Qtrs |
Cash Flow Statement
47 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net income (loss) |
ProfitLoss
|
$-4.48M | USD | 2 Qtrs |
| Net income (loss) |
ProfitLoss
|
$-4.98M | USD | 1 Quarter |
| Net income (loss) |
ProfitLoss
|
$502.00K | USD | 1 Quarter |
| Depreciation and amortization |
DepreciationDepletionAndAmortization
|
$1.04M | USD | 1 Quarter |
| Depreciation and amortization |
DepreciationDepletionAndAmortization
|
$137.00K | USD | 1 Quarter |
| Depreciation and amortization |
DepreciationDepletionAndAmortization
|
$2.09M | USD | 2 Qtrs |
| Depreciation and amortization |
DepreciationDepletionAndAmortization
|
$270.00K | USD | 2 Qtrs |
| Amortization of debt issuance costs |
AmortizationOfFinancingCostsAndDiscounts
|
- | USD | 2 Qtrs |
| Stock based compensation expense |
ShareBasedCompensation
|
$180.00K | USD | 2 Qtrs |
| Accretion of note receivable discount |
FinancialGuaranteeInsuranceContractsPremiumsReceivableAccretionOfDiscountOnPremiumReceivable
|
- | USD | 2 Qtrs |
| Gain on legal settlement |
LossOnLegalSettlement
|
- | USD | 2 Qtrs |
| Gain on Payroll Protection Program loan forgiveness |
GainOnPayrollProtectionProgramLoanForgiveness
|
$1.87M | USD | 2 Qtrs |
| Gain on settlement of vendor advance payments |
GainLossOnSettlementOfVendorAdvancePayments
|
$941.00K | USD | 2 Qtrs |
| Gain on reversal of contingent liability |
PaymentForContingentConsiderationLiabilityOperatingActivities
|
- | USD | 2 Qtrs |
| Gain on sale of GeoTraq |
GainLossOnSaleOfProject
|
- | USD | 2 Qtrs |
| Gain on sale of GeoTraq |
GainLossOnSaleOfProject
|
$10.24M | USD | 2 Qtrs |
| Unrealized loss on marketable securities |
MarketableSecuritiesUnrealizedGainLoss
|
$-376.00K | USD | 2 Qtrs |
| Unrealized loss on marketable securities |
MarketableSecuritiesUnrealizedGainLoss
|
$-376.00K | USD | 1 Quarter |
| Unrealized loss on marketable securities |
MarketableSecuritiesUnrealizedGainLoss
|
- | USD | 2 Qtrs |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$204.00K | USD | 2 Qtrs |
| Income taxes receivable |
IncreaseDecreaseInIncomeTaxesReceivable
|
$-173.00K | USD | 2 Qtrs |
| Prepaid expenses and other current assets |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
$-110.00K | USD | 2 Qtrs |
| Inventories |
IncreaseDecreaseInInventories
|
$-303.00K | USD | 2 Qtrs |
| Right of use assets |
IncreaseDecreaseInOperatingLeaseRightOfUseAssets
|
$681.00K | USD | 2 Qtrs |
| Lease liability |
IncreaseDecreaseInOperatingLeaseLiabilities
|
$650.00K | USD | 2 Qtrs |
| Accounts payable and accrued expenses |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$2.48M | USD | 2 Qtrs |
| Deposits and other Assets |
IncreaseDecreaseInDepositOtherAssets
|
$123.00K | USD | 2 Qtrs |
| Net cash provided by (used in) operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-2.31M | USD | 2 Qtrs |
| Purchases of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$1.46M | USD | 2 Qtrs |
| Purchases of intangibles |
PaymentsToAcquireIntangibleAssets
|
$65.00K | USD | 2 Qtrs |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-1.52M | USD | 2 Qtrs |
| Proceeds from equity financing, net |
ProceedsFromIssuanceOfCommonStock
|
$5.54M | USD | 2 Qtrs |
| Proceeds from stock option exercise |
ProceedsFromStockOptionsExercised
|
$27.00K | USD | 2 Qtrs |
| Proceeds from notes payable |
ProceedsFromNotesPayable
|
$1.83M | USD | 2 Qtrs |
| Payments on related party notes payable |
RepaymentsOfRelatedPartyDebt
|
- | USD | 2 Qtrs |
| Payments on notes payable |
PaymentsOnNotesPayable
|
$59.00K | USD | 2 Qtrs |
| Payments on short-term notes payable |
RepaymentsOfOtherShortTermDebt
|
$144.00K | USD | 2 Qtrs |
| Net cash provided by (used in) financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$7.20M | USD | 2 Qtrs |
| Effect of changes in exchange rate on cash and cash equivalents |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$-42.00K | USD | 2 Qtrs |
| INCREASE IN CASH AND CASH EQUIVALENTS |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
$3.33M | USD | 2 Qtrs |
| CASH AND CASH EQUIVALENTS, beginning of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$3.71M | USD | Point-in-time |
| CASH AND CASH EQUIVALENTS, beginning of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$379.00K | USD | Point-in-time |
| CASH AND CASH EQUIVALENTS, end of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$3.71M | USD | Point-in-time |
| CASH AND CASH EQUIVALENTS, end of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$379.00K | USD | Point-in-time |
| Interest paid |
InterestPaidNet
|
$84.00K | USD | 2 Qtrs |
| Income taxes paid |
IncomeTaxesPaidNet
|
$28.00K | USD | 2 Qtrs |
| Right of use asset - operating leases capitalized |
RightToUseAssetOperatingLeasesCapitalized
|
$1.24M | USD | 2 Qtrs |
Stockholders Equity
18 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Beginning balance |
StockholdersEquity
|
$-8.68M | USD | Point-in-time |
| Beginning balance |
StockholdersEquity
|
$3.60M | USD | Point-in-time |
| Beginning balance |
StockholdersEquity
|
$2.37M | USD | Point-in-time |
| Beginning balance |
StockholdersEquity
|
$8.49M | USD | Point-in-time |
| Shares issued |
StockIssuedDuringPeriodValueNewIssues
|
$5.54M | USD | 1 Quarter |
| Share based compensation |
StockIssuedDuringPeriodValueShareBasedCompensation
|
$71.00K | USD | 1 Quarter |
| Share based compensation |
StockIssuedDuringPeriodValueShareBasedCompensation
|
$109.00K | USD | 1 Quarter |
| Stock option exercise |
StockIssuedDuringPeriodValueStockOptionsExercised
|
$11.00K | USD | 1 Quarter |
| Stock option exercise |
StockIssuedDuringPeriodValueStockOptionsExercised
|
$16.00K | USD | 1 Quarter |
| Stock option exercise, shares |
StockIssuedDuringPeriodSharesStockOptionsExercised
|
6,000.00 | shares | Annual |
| Other comprehensive income |
OtherComprehensiveIncomeLossBeforeTax
|
$-42.00K | USD | 1 Quarter |
| Net income (loss) |
ProfitLoss
|
$-4.48M | USD | 2 Qtrs |
| Net income (loss) |
ProfitLoss
|
$-4.98M | USD | 1 Quarter |
| Net income (loss) |
ProfitLoss
|
$502.00K | USD | 1 Quarter |
| Ending balance |
StockholdersEquity
|
$-8.68M | USD | Point-in-time |
| Ending balance |
StockholdersEquity
|
$3.60M | USD | Point-in-time |
| Ending balance |
StockholdersEquity
|
$2.37M | USD | Point-in-time |
| Ending balance |
StockholdersEquity
|
$8.49M | USD | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.