Cadiz Inc(NASDAQ:CDZI)
Cadiz Inc. operates as a natural resources development company in the United States. It engages in the water resource and agricultural development activities in San Bernardino County properties. The company owns approximately 35,000 acres of land in the Cadiz and Fenner valleys of eastern San Bernar...
Website: http://www.cadizinc.com
Founded: 1983
Full Time Employees: 9
Sector: Utilities
Industry: Utilities-Regulated Water
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
total revenues | 1,632,000 | 5,084,000 | 4,149,000 | 4,126,000 | 2,954,000 | 4,750,000 | 3,224,000 | 513,000 | 1,121,000 | 684,000 | 368,000 | 809,000 | 130,000 | 574,000 | 599,000 | 185,000 | 142,000 | 142,000 | 142,000 | 141,000 | 139,000 | 139,000 | 148,000 | 114,000 | 111,000 | 110,000 | 111,000 | 109,000 | 111,000 | 112,000 | 109,000 | 108,000 | 111,000 | 108,000 | 108,000 | |||||||||||||||||||||||||||||||||||||||||||
yoy | -44.75% | 7.03% | 28.69% | 704.29% | 163.51% | 594.44% | 776.09% | -36.59% | 762.31% | 19.16% | -38.56% | 337.30% | -8.45% | 304.23% | 321.83% | 31.21% | 2.16% | 2.16% | -4.73% | 21.93% | 26.36% | 33.33% | 4.59% | 0.00% | -1.79% | 1.83% | 0.93% | 0.90% | 0.93% | 0.00% | ||||||||||||||||||||||||||||||||||||||||||||||||
qoq | -67.90% | 22.54% | 0.56% | 39.68% | -37.81% | 47.33% | 528.46% | -54.24% | 63.89% | 85.87% | -54.51% | 522.31% | -77.35% | -4.17% | 223.78% | 30.28% | 0.00% | 0.00% | 0.71% | 1.44% | -6.08% | 29.82% | 2.70% | 0.91% | -0.90% | 1.83% | -1.80% | -0.89% | 2.75% | 0.93% | 2.78% | 0.00% | ||||||||||||||||||||||||||||||||||||||||||||||
costs and expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of sales | 1,207,000 | 3,405,000 | 3,015,000 | 2,665,000 | 2,078,000 | 3,033,000 | 2,409,000 | 852,000 | 1,004,000 | 1,405,000 | 692,000 | 768,000 | 43,000 | 291,000 | 75,000 | 282,000 | 263,000 | 292,000 | 226,000 | 293,000 | 2,000 | 725,000 | 266,000 | 18,000 | 432,000 | 671,000 | 256,000 | 754,000 | 247,000 | 101,000 | 889,000 | 192,000 | 4,000 | 13,000 | 218,000 | 348,000 | ||||||||||||||||||||||||||||||||||||||||||
general and administrative | 6,877,000 | 8,716,000 | 5,726,000 | 6,935,000 | 8,107,000 | 8,035,000 | 5,275,000 | 6,305,000 | 4,730,000 | 4,419,000 | 5,127,000 | 5,320,000 | 3,953,000 | 4,431,000 | 3,770,000 | 3,405,000 | 3,806,000 | 3,843,000 | 4,202,000 | 6,375,000 | 3,233,000 | 2,527,000 | 3,098,000 | 3,977,000 | 2,958,000 | 2,998,000 | 3,285,000 | 2,924,000 | 4,038,000 | 2,536,000 | 2,300,000 | 2,528,000 | 4,056,000 | 2,456,000 | 2,141,000 | 4,150,000 | 2,357,000 | 1,977,000 | 2,641,000 | 2,355,000 | 3,795,000 | 3,515,000 | 3,724,000 | 2,675,000 | 2,760,000 | 2,335,000 | 2,401,000 | 2,588,000 | 3,835,000 | 2,934,000 | 2,811,000 | 3,884,000 | 3,876,000 | 2,965,000 | 2,895,000 | 2,823,000 | 2,797,000 | 2,467,000 | 2,218,000 | 2,965,000 | 2,686,000 | 2,023,000 | 2,015,000 | 4,077,000 | 2,251,000 | 1,963,000 | 3,179,000 | 2,052,000 | 2,309,000 | 2,349,000 | 2,568,000 | 3,928,000 | 3,573,000 | 3,284,000 | 1,356,000 | 1,775,000 | ||
depreciation | 383,000 | 355,000 | 304,000 | 303,000 | 302,000 | 307,000 | 307,000 | 305,000 | 295,000 | 305,000 | 308,000 | 305,000 | 329,000 | 181,000 | 180,000 | 172,000 | 121,000 | 110,000 | 107,000 | 103,000 | 103,000 | 106,000 | 96,000 | 79,000 | 65,000 | 68,000 | 66,000 | 66,000 | 64,000 | 64,000 | 64,000 | 66,000 | 62,000 | 69,000 | 72,000 | 71,000 | 73,000 | 73,000 | 73,000 | 73,000 | 72,000 | 72,000 | 65,000 | 61,000 | 64,000 | 63,000 | 63,000 | 64,000 | 63,000 | 63,000 | 64,000 | 64,000 | 65,000 | 97,000 | 95,000 | 93,000 | 92,000 | 92,000 | 92,000 | 89,000 | 81,000 | 81,000 | 83,000 | 99,000 | 86,000 | 85,000 | 85,000 | 86,000 | 64,000 | 87,000 | ||||||||
total costs and expenses | 8,467,000 | 12,476,000 | 9,045,000 | 9,903,000 | 10,487,000 | 11,375,000 | 7,991,000 | 7,462,000 | 6,029,000 | 6,129,000 | 6,127,000 | 6,393,000 | 4,282,000 | 5,516,000 | 5,043,000 | 3,577,000 | 3,927,000 | 3,953,000 | 4,309,000 | 6,478,000 | 3,336,000 | 2,633,000 | 3,194,000 | 4,056,000 | 3,023,000 | 3,066,000 | 3,351,000 | 2,990,000 | 4,102,000 | 2,600,000 | 2,364,000 | 2,594,000 | 4,118,000 | 2,525,000 | 2,213,000 | 4,221,000 | 2,430,000 | 2,050,000 | 2,714,000 | 2,428,000 | 3,910,000 | 3,878,000 | 3,789,000 | 2,736,000 | 2,899,000 | 2,680,000 | 2,464,000 | 2,652,000 | 4,161,000 | 3,289,000 | 2,875,000 | 3,948,000 | 4,167,000 | 3,355,000 | 2,992,000 | 2,916,000 | 3,614,000 | 2,825,000 | 2,328,000 | 3,486,000 | 3,438,000 | 2,360,000 | 2,098,000 | 4,176,000 | 3,091,000 | 2,295,000 | 3,264,000 | 2,239,000 | 3,283,000 | 2,628,000 | 2,657,000 | 4,025,000 | 3,855,000 | 3,405,000 | 1,395,000 | 2,160,000 | ||
operating income | -6,835,000 | -7,392,000 | -4,896,000 | -5,777,000 | -7,533,000 | -6,625,000 | -4,767,000 | -6,949,000 | -4,908,000 | -5,445,000 | -5,759,000 | -5,584,000 | -4,152,000 | -4,942,000 | -4,444,000 | -3,392,000 | -3,785,000 | -3,811,000 | -4,167,000 | -6,337,000 | -3,197,000 | -2,494,000 | -3,046,000 | -3,942,000 | -2,912,000 | -2,956,000 | -3,240,000 | -2,881,000 | -3,991,000 | -2,488,000 | -2,255,000 | -2,486,000 | -4,008,000 | -2,414,000 | -2,105,000 | -4,113,000 | -2,321,000 | -1,930,000 | -2,606,000 | -2,353,000 | -3,889,000 | -3,651,000 | -3,751,000 | -2,718,000 | -2,883,000 | -2,375,000 | -2,453,000 | -2,648,000 | -4,050,000 | -3,107,000 | -2,871,000 | -3,944,000 | -4,129,000 | -3,068,000 | -2,986,000 | -2,885,000 | -3,213,000 | -2,704,000 | -2,288,000 | -3,029,000 | -2,696,000 | -2,086,000 | -2,094,000 | -4,173,000 | -2,469,000 | -2,157,000 | -3,245,000 | -2,210,000 | -2,571,000 | -2,381,000 | -2,641,000 | -4,008,000 | -3,792,000 | -3,399,000 | -1,390,000 | -1,808,000 | ||
yoy | -9.27% | 11.58% | 2.71% | -16.87% | 53.48% | 21.67% | -17.23% | 24.44% | 18.21% | 10.18% | 29.59% | 64.62% | 9.70% | 29.68% | 6.65% | -46.47% | 18.39% | 67.08% | 108.04% | -18.90% | -15.63% | -5.99% | 36.83% | -27.04% | 18.81% | 43.68% | 15.89% | -0.42% | 3.07% | 7.13% | -39.56% | 72.68% | 25.08% | -19.22% | 74.80% | -40.32% | -47.14% | -30.53% | -13.43% | 34.89% | 53.73% | 52.91% | 2.64% | -28.81% | -23.56% | -14.56% | -32.86% | -1.91% | 1.27% | -3.85% | 36.71% | 28.51% | 13.46% | 30.51% | -4.75% | 19.18% | 29.63% | 9.26% | -27.41% | 9.19% | -3.29% | -35.47% | 88.82% | -3.97% | -9.41% | 22.87% | -44.86% | -32.20% | -29.95% | 90.00% | 121.68% | |||||||
qoq | -7.54% | 50.98% | -15.25% | -23.31% | 13.71% | 38.98% | -31.40% | 41.59% | -9.86% | -5.45% | 3.13% | 34.49% | -15.99% | 11.21% | 31.01% | -10.38% | -0.68% | -8.54% | -34.24% | 98.22% | -18.12% | -22.73% | 35.37% | -1.49% | -8.77% | 12.46% | -27.81% | 60.41% | 10.33% | -9.29% | -37.97% | 66.03% | 14.68% | -48.82% | 77.21% | 20.26% | -25.94% | 10.75% | -39.50% | 6.52% | -2.67% | 38.01% | -5.72% | 21.39% | -3.18% | -7.36% | -34.62% | 30.35% | 8.22% | -27.21% | -4.48% | 34.58% | 2.75% | 3.50% | -10.21% | 18.82% | 18.18% | -24.46% | 12.35% | 29.24% | -0.38% | -49.82% | 69.02% | 14.46% | -33.53% | 46.83% | -14.04% | 7.98% | -9.84% | -34.11% | 5.70% | 11.56% | 144.53% | -23.12% | ||||
operating margin % | -418.81% | -145.40% | -118.00% | -140.01% | -255.01% | -139.47% | -147.86% | -1354.58% | -437.82% | -796.05% | -1564.95% | -690.23% | -3193.85% | -860.98% | -741.90% | -1833.51% | -2665.49% | -2683.80% | -2934.51% | -4494.33% | -2300.00% | NaN% | -1794.24% | -2058.11% | -3457.89% | -2623.42% | -2687.27% | -2918.92% | -2643.12% | -3595.50% | -2221.43% | -2068.81% | -2301.85% | -Infinity% | -2174.77% | -1949.07% | -3808.33% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | |
interest expense | -2,465,000 | -2,399,000 | -2,173,000 | -1,951,000 | -2,057,000 | -1,997,000 | -2,023,000 | -1,921,000 | -1,939,000 | -1,307,000 | -1,173,000 | -1,338,000 | -1,504,000 | -2,119,000 | -2,097,000 | -2,055,000 | -1,991,000 | -1,986,000 | -2,000,000 | -4,858,000 | -2,542,000 | -1,920,000 | -1,674,000 | -3,572,000 | -4,166,000 | -4,369,000 | -4,303,000 | -4,234,000 | -4,103,000 | -3,829,000 | -3,822,000 | -3,484,000 | -3,066,000 | -3,577,000 | -7,963,000 | -3,113,000 | -4,402,000 | -3,244,000 | -3,038,000 | -4,191,000 | -3,326,000 | -2,313,000 | -2,238,000 | -2,193,000 | -2,222,000 | -2,190,000 | -2,061,000 | -2,045,000 | -1,929,000 | -1,689,000 | -1,589,000 | -2,437,000 | -1,996,000 | -1,665,000 | -1,596,000 | -1,560,000 | -1,535,000 | -1,451,000 | -1,374,000 | -1,343,000 | -1,560,000 | -1,092,000 | -1,049,000 | -1,033,000 | -1,014,000 | -976,000 | -1,140,000 | -1,184,000 | -1,175,000 | -1,103,000 | -1,054,000 | -970,000 | -892,000 | -818,000 | -765,000 | -763,000 | ||
gain on derivative liability | 667,000 | 130,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | -8,633,000 | -9,753,000 | -7,069,000 | -7,728,000 | -9,590,000 | -8,622,000 | -6,790,000 | -8,870,000 | -6,847,000 | -6,752,000 | -6,932,000 | -7,062,000 | -10,689,000 | -7,061,000 | -6,541,000 | -5,447,000 | -5,776,000 | -5,797,000 | -7,566,000 | -11,195,000 | -5,739,000 | -4,414,000 | -4,719,000 | -19,886,000 | -7,041,000 | -7,258,000 | -7,474,000 | -7,259,000 | -8,028,000 | -6,240,000 | -6,029,000 | -5,970,000 | -7,074,000 | -5,991,000 | -13,569,000 | -7,226,000 | -6,723,000 | -5,174,000 | -5,644,000 | -8,794,000 | -7,215,000 | -5,964,000 | -5,989,000 | -4,841,000 | -5,105,000 | -4,565,000 | -4,514,000 | -4,693,000 | -5,979,000 | -4,796,000 | -4,460,000 | -7,436,000 | -6,125,000 | -4,733,000 | -4,582,000 | -4,445,000 | -3,020,500 | -4,103,000 | -3,727,000 | -4,251,000 | -2,881,750 | -3,178,000 | -3,143,000 | -5,206,000 | -2,728,000 | -3,133,000 | -4,385,000 | -3,394,000 | -3,039,250 | -3,484,000 | -3,695,000 | -4,978,000 | -2,235,750 | -4,217,000 | -2,155,000 | -2,571,000 | ||
income tax expense | -3,000 | -3,000 | -3,000 | -2,000 | -3,000 | -3,000 | -3,000 | -2,000 | -3,000 | -3,000 | -4,000 | -2,000 | -2,000 | -2,000 | -2,000 | -1,000 | -2,000 | -5,000 | -2,000 | -2,000 | -2,000 | -1,000 | -2,000 | -10,000 | 1,000 | 2,000 | 1,000 | 2,000 | 3,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | ||||||||||||||||||||||||||||||||||||||||||||
net loss and comprehensive loss | -8,636,000 | -9,756,000 | -7,072,000 | -7,730,000 | -9,593,000 | -8,625,000 | -6,793,000 | -8,872,000 | -6,850,000 | -6,755,000 | -6,936,000 | -7,064,000 | -10,691,000 | -6,852,000 | -6,545,000 | -5,483,000 | -5,912,000 | -5,904,000 | -7,839,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: preferred stock dividend | -1,288,000 | -954,500 | -1,265,000 | -1,288,000 | -1,265,000 | -954,500 | -1,265,000 | -1,288,000 | -1,265,000 | -954,500 | -1,265,000 | -1,288,000 | -1,265,000 | -954,500 | -1,265,000 | -1,288,000 | -1,265,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss and comprehensive loss applicable to common stock | -9,924,000 | -11,021,000 | -8,337,000 | -9,018,000 | -10,858,000 | -9,913,000 | -8,058,000 | -10,160,000 | -8,115,000 | -8,043,000 | -8,201,000 | -8,352,000 | -11,956,000 | -8,140,000 | -7,810,000 | -6,771,000 | -7,177,000 | -7,192,000 | -9,288,000 | -11,562,000 | -5,944,000 | -4,493,000 | -4,793,000 | -20,514,000 | -5,545,000 | -7,444,000 | -7,476,000 | -7,260,000 | -4,560,750 | -6,240,000 | -6,032,000 | -5,971,000 | -6,697,250 | -5,992,000 | -13,570,000 | -7,227,000 | -4,903,750 | -5,175,000 | -5,645,000 | -8,795,000 | -4,199,250 | -5,965,000 | -5,990,000 | -4,842,000 | -3,443,750 | -4,566,000 | -4,515,000 | -4,694,000 | -4,174,250 | -4,797,000 | -4,461,000 | -7,439,000 | ||||||||||||||||||||||||||
basic and diluted net loss per common share | -120 | -130 | -100 | -110 | -140 | -140 | -120 | -150 | -120 | -120 | -120 | -130 | -190 | -150 | -150 | -130 | -160 | -160 | -220 | -300 | -160 | -130 | -140 | -660 | -212.5 | -280 | -280 | -290 | -192.5 | -260 | -250 | -260 | -297.5 | -260 | -600 | -330 | -267.5 | -280 | -310 | -490 | -237.5 | -330 | -340 | -270 | -212.5 | -280 | -280 | -290 | -270 | -310 | -290 | -480 | -222.5 | -310 | -300 | -290 | -217.5 | -290 | -270 | -310 | -210 | -230 | -230 | -380 | -217.5 | -250 | -350 | -270 | -255 | -290 | -310 | -420 | -190 | -350 | -180 | -220 | ||
basic and diluted weighted-average shares outstanding | 83,516,000 | 81,064,000 | 82,127,000 | 81,939,000 | 77,208,000 | 68,847,000 | 68,020,000 | 67,771,000 | 66,997,000 | 65,656,000 | 66,611,000 | 66,606,000 | 62,638,000 | 49,871,000 | 50,793,000 | 50,770,000 | 44,433,000 | 40,561,000 | 41,855,000 | 39,099,000 | 37,834,000 | 34,188,000 | 35,036,000 | 34,798,000 | 31,113,000 | 26,970,000 | 26,479,000 | 25,327,000 | 24,451,000 | 23,883,000 | 23,075,000 | 22,857,000 | 22,451,000 | 22,097,000 | 18,809,000 | 17,949,000 | 17,897,000 | 17,822,000 | 17,725,000 | 17,707,000 | 16,186,000 | 16,172,000 | 16,166,000 | 15,453,000 | 15,453,000 | 15,448,000 | 15,439,000 | 15,439,000 | 15,436,000 | 14,161,000 | 13,957,000 | 13,808,000 | 13,678,000 | 13,678,000 | 13,655,000 | 12,649,000 | 12,600,000 | 12,510,000 | 11,958,000 | 11,958,000 | 11,957,000 | 11,906,000 | 11,889,000 | 11,680,000 | ||||||||||||||
loss on derivative liability | -350,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | -5,331,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from equity-method investments | -42,750 | -2,000 | -35,000 | -134,000 | -102,000 | -271,000 | -366,000 | -203,000 | -77,000 | -73,000 | -626,000 | -675,000 | 185,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income | 210,000 | 168,000 | 1,000 | 22,000 | 37,000 | 67,000 | 69,000 | 53,000 | 66,000 | 77,000 | 48,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of goods sold | 290,750 | 1,163,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | -1,399,000 | -12,394,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: preferred stock dividend requirements | 4,186,000 | -1,449,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax expense | -1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt conversion expense | -197,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt and debt refinancing | -3,501,000 | -2,250,000 | -1,055,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues | 81,750 | 75,750 | 120,000 | 108,000 | 75,000 | 70,750 | 227,000 | 38,000 | 18,000 | 80,000 | 305,000 | 11,000 | 4,000 | 47,500 | 182,000 | 4,000 | 4,000 | 81,000 | 287,000 | 6,000 | 31,000 | 154,500 | 121,000 | 40,000 | 457,000 | 70,250 | 274,000 | 4,000 | 3,000 | 46,500 | 138,000 | 19,000 | 29,000 | 70,000 | 247,000 | 16,000 | 17,000 | 90,750 | 6,000 | 5,000 | 352,000 | |||||||||||||||||||||||||||||||||||||
income tax provision | 750 | 1,000 | 1,000 | 1,000 | 750 | 1,000 | 1,000 | 1,000 | 750 | 1,000 | 1,000 | 1,000 | 1,250 | 1,000 | 1,000 | 3,000 | 2,000 | 3,000 | 2,000 | 3,000 | 1,250 | 2,000 | 1,000 | 2,000 | 750 | 1,000 | 1,000 | 1,000 | 750 | 1,000 | 1,000 | 1,000 | 1,500 | 2,000 | 3,000 | 1,000 | 2,250 | 1,000 | 3,000 | 5,000 | ||||||||||||||||||||||||||||||||||||||
other income | 70,000 | 52,000 | 121,000 | -976,000 | -1,140,000 | 2,344,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss applicable to common stock | -3,442,000 | -4,736,000 | -4,584,000 | -4,448,000 | -4,750,000 | -4,105,000 | -3,728,000 | -4,253,000 | -4,369,000 | -3,179,000 | -3,144,000 | -5,207,000 | -3,395,000 | -3,746,000 | -3,486,000 | -3,698,000 | -4,979,000 | -4,681,000 | -4,218,000 | -2,158,000 | -2,576,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expense | -65,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -2,728,750 | -3,134,000 | -4,386,000 | -3,395,000 | -3,746,000 | -3,486,000 | -3,698,000 | -4,979,000 | -4,681,000 | -4,218,000 | -2,158,000 | -2,576,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | -27.16% | -10.10% | 18.60% | -31.81% | -19.97% | -17.35% | 71.36% | 93.28% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | -12.93% | -28.55% | 29.19% | -9.37% | 7.46% | -5.73% | -25.73% | 6.37% | 10.98% | 95.46% | -16.23% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income margin % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | NaN% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | NaN% | 0% | 0% | 0% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | |
net loss available to common stockholders | -2,728,750 | -3,134,000 | -4,386,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other (expense) | -1,184,000 | -1,103,000 | -1,054,000 | -970,000 | -818,000 | -765,000 | -763,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 85,000 | 84,000 | 64,000 | 121,000 | 39,000 | 37,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of derivative liability |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 16,535,000 | 8,599,000 | 4,430,000 | 13,205,000 | 21,569,000 | 17,292,000 | 3,326,000 | 10,102,000 | 19,212,000 | 4,502,000 | 13,306,000 | 19,237,000 | 26,277,000 | 9,997,000 | 6,957,000 | 13,239,000 | 18,819,000 | 10,965,000 | 18,575,000 | 11,186,000 | 18,671,000 | 7,290,000 | 7,502,000 | 5,568,000 | 10,518,000 | 15,682,000 | 15,272,000 | 19,481,000 | 16,235,000 | 12,558,000 | 17,667,000 | 20,237,000 | 8,577,000 | 13,030,000 | 16,055,000 | 19,434,000 | 9,407,000 | 12,172,000 | 3,893,000 | 5,918,000 | 2,103,000 | 2,690,000 | 6,395,000 | 10,606,000 | 13,548,000 | 16,206,000 | 3,365,000 | 5,311,000 | 7,450,000 | 11,887,000 | 5,141,000 | 7,219,000 | 11,051,000 | 1,685,000 | 1,373,000 | 4,016,000 | 6,861,000 | 11,370,000 | 3,452,000 | 2,980,000 | 2,811,000 | 5,911,000 | 2,992,000 | 4,621,000 | 6,175,000 | 8,878,000 | 1,425,000 | 1,167,000 | 1,456,000 | 2,014,000 | 2,732,000 | 4,258,000 | 6,697,000 | 8,921,000 | 2,340,000 | 4,098,000 | 5,632,000 | 10,397,000 |
accounts receivable | 4,736,000 | 5,613,000 | 3,647,000 | 4,090,000 | 4,968,000 | 4,586,000 | 3,243,000 | 1,619,000 | 1,581,000 | 904,000 | 410,000 | 880,000 | 225,000 | 454,000 | 546,000 | 154,000 | 124,000 | 270,000 | 83,000 | 66,000 | 18,000 | 55,000 | 96,000 | 138,000 | 76,000 | 49,000 | 93,000 | 108,000 | 59,000 | 38,000 | 106,000 | 106,000 | 38,000 | 36,000 | 56,000 | 50,000 | 84,000 | 39,000 | 66,000 | 58,000 | 38,000 | 187,000 | 283,000 | 95,000 | 69,000 | 239,000 | 530,000 | 243,000 | 301,000 | 291,000 | 356,000 | 89,000 | 44,000 | 260,000 | 372,000 | 166,000 | 137,000 | 139,000 | 144,000 | 24,000 | 181,000 | 277,000 | 283,000 | 45,000 | 98,000 | 175,000 | 113,000 | 70,000 | 39,000 | 66,000 | 202,000 | 21,000 | 31,000 | 20,000 | 29,000 | 15,000 | 45,000 | 301,000 |
inventories | 1,468,000 | 1,138,000 | 2,795,000 | 3,011,000 | 3,052,000 | 3,020,000 | 4,346,000 | 4,497,000 | 2,756,000 | 2,106,000 | 2,128,000 | 1,165,000 | 335,000 | 184,000 | 105,000 | 68,000 | 205,000 | 111,000 | 217,000 | 298,000 | 147,000 | 316,000 | 235,000 | 270,000 | 88,000 | 266,000 | 459,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 978,000 | 701,000 | 845,000 | 733,000 | 1,000,000 | 888,000 | 1,090,000 | 1,006,000 | 993,000 | 508,000 | 782,000 | 613,000 | 1,690,000 | 696,000 | 814,000 | 910,000 | 793,000 | 691,000 | 737,000 | 1,235,000 | 818,000 | 635,000 | 629,000 | 632,000 | 523,000 | 572,000 | 652,000 | 535,000 | 604,000 | 702,000 | 525,000 | |||||||||||||||||||||||||||||||||||||||||||||||
total current assets | 23,717,000 | 16,051,000 | 11,717,000 | 21,039,000 | 30,589,000 | 25,786,000 | 12,005,000 | 17,224,000 | 24,542,000 | 8,020,000 | 16,626,000 | 23,183,000 | 29,457,000 | 12,435,000 | 9,917,000 | 15,591,000 | 21,001,000 | 13,214,000 | 20,844,000 | 12,487,000 | 19,507,000 | 8,036,000 | 8,233,000 | 6,335,000 | 11,226,000 | 16,117,000 | 15,888,000 | 20,161,000 | 16,946,000 | 13,004,000 | 18,308,000 | 20,947,000 | 9,317,000 | 13,477,000 | 16,636,000 | 20,000,000 | 10,154,000 | 15,602,000 | 7,414,000 | 6,307,000 | 2,703,000 | 3,186,000 | 7,171,000 | 11,426,000 | 14,441,000 | 16,791,000 | 4,446,000 | 6,162,000 | 8,399,000 | 12,528,000 | 6,185,000 | 8,093,000 | 11,912,000 | 2,349,000 | 3,271,000 | 5,696,000 | 8,778,000 | 12,113,000 | 4,334,000 | 3,740,000 | 3,630,000 | 6,487,000 | 3,779,000 | 5,263,000 | 6,803,000 | 9,415,000 | 2,238,000 | 3,498,000 | 5,169,000 | 7,087,000 | 3,974,000 | 5,155,000 | 7,477,000 | 9,157,000 | 11,452,000 | 13,289,000 | 14,607,000 | 10,941,000 |
property, plant, equipment and water programs | 96,380,000 | 95,384,000 | 93,675,000 | 92,605,000 | 92,105,000 | 88,362,000 | 86,760,000 | 87,034,000 | 87,045,000 | 87,217,000 | 85,536,000 | 85,439,000 | 85,199,000 | 84,138,000 | 80,771,000 | 80,509,000 | 79,381,000 | 78,890,000 | 77,579,000 | 76,098,000 | 53,704,000 | 53,481,000 | 52,682,000 | 52,447,000 | 51,626,000 | 49,947,000 | 47,590,000 | 47,356,000 | 46,923,000 | 46,619,000 | 46,302,000 | 46,019,000 | 45,780,000 | 45,269,000 | 44,724,000 | 44,659,000 | 44,239,000 | 44,182,000 | 44,255,000 | 44,328,000 | 44,401,000 | 44,474,000 | 44,546,000 | 43,952,000 | 43,596,000 | 43,640,000 | 43,655,000 | 43,707,000 | 43,756,000 | 43,820,000 | 43,883,000 | 43,946,000 | 44,010,000 | 44,074,000 | 44,196,000 | 43,667,000 | 42,458,000 | 41,886,000 | 40,822,000 | 39,990,000 | 38,879,000 | 38,315,000 | 37,014,000 | 36,764,000 | 36,819,000 | 36,613,000 | 35,603,000 | 35,680,000 | 35,755,000 | 35,784,000 | 35,868,000 | 35,940,000 | 36,008,000 | 36,032,000 | 35,982,000 | 35,290,000 | 35,154,000 | 35,190,000 |
long-term deposit/prepaid expenses | 420,000 | 420,000 | 420,000 | 420,000 | 420,000 | 420,000 | 420,000 | 420,000 | 420,000 | 420,000 | 420,000 | 420,000 | 420,000 | 420,000 | 420,000 | 420,000 | 420,000 | 420,000 | 420,000 | 420,000 | 3,000,000 | 3,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
goodwill | 5,714,000 | 5,714,000 | 5,714,000 | 5,714,000 | 5,714,000 | 5,714,000 | 5,714,000 | 5,714,000 | 5,714,000 | 5,714,000 | 5,714,000 | 5,714,000 | 5,714,000 | 5,714,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 | 3,813,000 |
right-of-use asset | 3,299,000 | 3,394,000 | 3,485,000 | 3,575,000 | 3,660,000 | 3,746,000 | 2,186,000 | 2,221,000 | 2,254,000 | 431,000 | 463,000 | 494,000 | 524,000 | 553,000 | 3,269,000 | 3,275,000 | 3,281,000 | 3,287,000 | 3,294,000 | 3,301,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term restricted cash | 2,759,000 | 2,759,000 | 2,759,000 | 2,759,000 | 2,759,000 | 134,000 | 134,000 | 134,000 | 134,000 | 134,000 | 134,000 | 134,000 | 1,232,000 | 2,497,000 | 3,785,000 | 5,050,000 | 6,338,000 | 7,603,000 | 8,891,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 13,831,000 | 17,192,000 | 10,236,000 | 10,267,000 | 10,329,000 | 10,332,000 | 5,334,000 | 5,365,000 | 5,398,000 | 5,438,000 | 5,562,000 | 5,473,000 | 5,001,000 | 5,030,000 | 4,510,000 | 4,538,000 | 4,567,000 | 4,296,000 | 4,324,000 | 4,487,000 | 4,936,000 | 4,679,000 | 4,299,000 | 4,339,000 | 4,378,000 | 4,118,000 | 4,157,000 | 4,196,000 | 4,247,000 | 3,873,000 | 3,901,000 | 3,930,000 | 3,959,000 | 3,946,000 | 3,716,000 | 3,745,000 | 3,773,000 | 3,502,000 | 3,531,000 | 3,674,000 | 3,588,000 | 3,317,000 | 3,345,000 | 3,374,000 | 3,403,000 | 3,131,000 | 3,159,000 | 3,216,000 | 3,216,000 | 2,945,000 | 2,975,000 | 3,118,000 | 3,152,000 | 282,000 | 213,000 | 539,000 | 384,000 | 186,000 | 352,000 | 365,000 | 417,000 | 321,000 | 416,000 | 427,000 | 436,000 | 478,000 | 536,000 | 592,000 | 706,000 | 728,000 | 522,000 | 541,000 | 553,000 | 570,000 | 587,000 | 603,000 | 368,000 | 382,000 |
total assets | 146,120,000 | 140,914,000 | 128,006,000 | 136,379,000 | 145,576,000 | 134,494,000 | 112,553,000 | 118,112,000 | 125,507,000 | 107,374,000 | 114,455,000 | 120,857,000 | 127,547,000 | 110,787,000 | 104,122,000 | 114,097,000 | 119,737,000 | 112,493,000 | 120,107,000 | 101,643,000 | 89,549,000 | 74,363,000 | 73,374,000 | 70,932,000 | 74,071,000 | 76,724,000 | 73,519,000 | 77,526,000 | 73,929,000 | 69,309,000 | 72,324,000 | 74,709,000 | 62,869,000 | 66,505,000 | 68,889,000 | 72,217,000 | 61,979,000 | 67,099,000 | 59,013,000 | 58,122,000 | 54,505,000 | 55,416,000 | 59,526,000 | 63,284,000 | 66,032,000 | 68,212,000 | 55,973,000 | 57,857,000 | 60,197,000 | 64,174,000 | 57,978,000 | 60,148,000 | 64,116,000 | 50,518,000 | 51,493,000 | 53,715,000 | 55,433,000 | 57,998,000 | 49,321,000 | 47,908,000 | 46,739,000 | 48,936,000 | 45,022,000 | 46,267,000 | 47,871,000 | 50,319,000 | 42,190,000 | 43,583,000 | 45,443,000 | 47,412,000 | 44,177,000 | 45,449,000 | 47,851,000 | 49,572,000 | 51,834,000 | 52,995,000 | 53,942,000 | 50,326,000 |
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 5,339,000 | 3,783,000 | 1,593,000 | 2,319,000 | 2,107,000 | 2,261,000 | 1,787,000 | 1,901,000 | 2,700,000 | 1,245,000 | 1,626,000 | 1,163,000 | 1,404,000 | 1,107,000 | 462,000 | 633,000 | 1,095,000 | 286,000 | 579,000 | 117,000 | 177,000 | 548,000 | 438,000 | 1,075,000 | 961,000 | 194,000 | 666,000 | 1,086,000 | 1,038,000 | 225,000 | 1,086,000 | 649,000 | 1,168,000 | 411,000 | 418,000 | 642,000 | 853,000 | 439,000 | 659,000 | 246,000 | 504,000 | 309,000 | 553,000 | 624,000 | 615,000 | 302,000 | 584,000 | 222,000 | 87,000 | 833,000 | 963,000 | 370,000 | 508,000 | 957,000 | 2,092,000 | 756,000 | 855,000 | 1,069,000 | 863,000 | 891,000 | 855,000 | 358,000 | 380,000 | 117,000 | 192,000 | 499,000 | 232,000 | 22,000 | 71,000 | 247,000 | 440,000 | 456,000 | 747,000 | 408,000 | 524,000 | 343,000 | 381,000 | 444,000 |
accrued liabilities | 2,902,000 | 2,370,000 | 5,593,000 | 4,521,000 | 7,026,000 | 7,997,000 | 1,987,000 | 2,309,000 | 2,108,000 | 1,170,000 | 1,184,000 | 1,623,000 | 1,070,000 | 1,545,000 | 907,000 | 1,582,000 | 1,539,000 | 808,000 | 2,481,000 | 2,156,000 | 2,066,000 | 674,000 | 863,000 | 1,026,000 | 975,000 | 4,536,000 | 927,000 | 1,369,000 | 1,053,000 | 2,070,000 | 889,000 | 972,000 | 668,000 | 2,281,000 | 597,000 | 5,799,000 | 739,000 | 3,953,000 | 3,911,000 | 1,164,000 | 2,379,000 | 1,665,000 | 1,786,000 | 1,955,000 | 1,333,000 | 1,580,000 | 896,000 | 1,188,000 | 1,184,000 | 1,738,000 | 1,224,000 | 850,000 | 1,769,000 | 1,395,000 | 2,126,000 | 2,407,000 | 1,406,000 | 1,049,000 | 918,000 | 1,029,000 | 650,000 | 1,518,000 | 727,000 | 613,000 | 579,000 | 829,000 | 513,000 | 1,207,000 | 749,000 | 775,000 | 866,000 | 641,000 | 954,000 | 744,000 | 1,282,000 | 811,000 | 524,000 | 380,000 |
current portion of long-term debt | 29,000 | 51,000 | 71,000 | 92,000 | 101,000 | 120,000 | 138,000 | 155,000 | 171,000 | 182,000 | 193,000 | 128,000 | 131,000 | 140,000 | 148,000 | 57,000 | 82,000 | 107,000 | 134,000 | 43,000 | 47,000 | 51,000 | 54,000 | 17,000 | 20,000 | 31,000 | 42,000 | 53,000 | 60,000 | 59,000 | 58,000 | 57,000 | 57,000 | 1,378,000 | 1,398,000 | 1,503,000 | 42,564,000 | 167,000 | 49,000 | 36,933,000 | 36,194,000 | 35,441,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | |||||||||||||||||||||||||||||
derivative liabilities | 2,557,000 | 5,050,000 | 2,570,000 | 2,220,000 | 59,000 | 330,000 | 451,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend payable | 1,288,000 | 1,265,000 | 1,265,000 | 1,288,000 | 1,265,000 | 1,288,000 | 1,265,000 | 1,288,000 | 1,265,000 | 1,288,000 | 1,265,000 | 1,288,000 | 1,265,000 | 1,288,000 | 1,265,000 | 1,288,000 | 1,265,000 | 1,288,000 | 1,449,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 180,000 | 424,000 | 3,002,000 | 1,949,000 | 2,032,000 | 1,843,000 | 723,000 | 625,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 1,053,000 | 728,000 | 670,000 | |||||||||||||||||||||||||
operating lease liabilities | 340,000 | 364,000 | 384,000 | 372,000 | 340,000 | 314,000 | 186,000 | 171,000 | 157,000 | 127,000 | 119,000 | 116,000 | 109,000 | 109,000 | 26,000 | 25,000 | 24,000 | 24,000 | 25,000 | 26,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 12,635,000 | 13,188,000 | 9,330,000 | 11,594,000 | 13,988,000 | 14,406,000 | 8,845,000 | 9,117,000 | 8,574,000 | 5,835,000 | 5,930,000 | 5,768,000 | 5,429,000 | 5,639,000 | 2,782,000 | 3,586,000 | 4,006,000 | 2,513,000 | 4,667,000 | 2,341,000 | 2,316,000 | 3,135,000 | 3,108,000 | 4,190,000 | 4,548,000 | 4,805,000 | 2,601,000 | 3,474,000 | 3,116,000 | 4,142,000 | 3,152,000 | 3,206,000 | 3,764,000 | 6,487,000 | 9,035,000 | 7,839,000 | 3,095,000 | 4,562,000 | 47,134,000 | 1,577,000 | 2,932,000 | 2,023,000 | 39,272,000 | 38,773,000 | 37,389,000 | 1,893,000 | 1,491,000 | 1,421,000 | 1,282,000 | 2,582,000 | 2,198,000 | 1,231,000 | 2,288,000 | 2,363,000 | 5,473,000 | 4,407,000 | 2,582,000 | 2,443,000 | 1,789,000 | 1,932,000 | 1,521,000 | 1,892,000 | 1,123,000 | 746,000 | 789,000 | 1,348,000 | 1,087,000 | 1,253,000 | 845,000 | 1,031,000 | 1,315,000 | 1,106,000 | 1,710,000 | 1,161,000 | 1,815,000 | 1,163,000 | 914,000 | 833,000 |
long-term debt | 85,599,000 | 72,705,000 | 59,840,000 | 58,751,000 | 57,713,000 | 56,708,000 | 55,699,000 | 54,724,000 | 54,229,000 | 37,711,000 | 37,394,000 | 36,924,000 | 36,620,000 | 48,950,000 | 48,353,000 | 47,606,000 | 47,029,000 | 46,477,000 | 45,929,000 | 82,476,000 | 78,921,000 | 78,596,000 | 75,225,000 | 73,739,000 | 72,397,000 | 137,565,000 | 141,409,000 | 137,988,000 | 136,716,000 | 136,246,000 | 133,287,000 | 129,937,000 | 126,782,000 | 123,768,000 | 120,929,000 | 117,842,000 | 101,847,000 | 102,374,000 | 67,846,000 | 109,285,000 | 100,983,000 | 108,218,000 | 73,186,000 | 72,585,000 | 71,086,000 | 104,384,000 | 102,537,000 | 100,409,000 | 98,404,000 | 96,417,000 | 87,090,000 | 85,460,000 | 83,925,000 | 63,250,000 | 56,831,000 | 55,146,000 | 53,572,000 | 52,032,000 | 50,517,000 | 49,080,000 | 45,725,000 | 44,403,000 | 39,801,000 | 38,722,000 | 37,685,000 | 36,665,000 | 35,661,000 | 34,695,000 | 35,184,000 | 33,975,000 | 32,814,000 | 31,716,000 | 30,655,000 | 29,652,000 | 28,639,000 | 27,681,000 | 26,756,000 | 25,881,000 |
long-term lease obligations with related party | 28,685,000 | 27,967,000 | 27,281,000 | 26,594,000 | 25,915,000 | 25,275,000 | 24,665,000 | 24,055,000 | 23,452,000 | 22,877,000 | 22,333,000 | 21,789,000 | 21,251,000 | 20,745,000 | 20,263,000 | 19,780,000 | 19,303,000 | 18,855,000 | 18,428,000 | 18,001,000 | 17,183,000 | 15,707,000 | 12,068,000 | 11,849,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term operating lease liabilities | 2,912,000 | 3,122,000 | 3,147,000 | 3,201,000 | 3,253,000 | 3,473,000 | 1,976,000 | 1,976,000 | 1,974,000 | 318,000 | 354,000 | 384,000 | 418,000 | 444,000 | 3,083,000 | 3,010,000 | 3,257,000 | 3,183,000 | 3,109,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 52,000 | 51,000 | 50,000 | 48,000 | 47,000 | 46,000 | 44,000 | 43,000 | 42,000 | 41,000 | 39,000 | 38,000 | 37,000 | 36,000 | 35,000 | 34,000 | 33,000 | 32,000 | 31,000 | 31,000 | 2,000 | 3,000 | 15,000 | 26,000 | 37,000 | 48,000 | 923,000 | 923,000 | 923,000 | 923,000 | 1,443,000 | 3,683,000 | 1,443,000 | 1,443,000 | 1,443,000 | 1,369,000 | 3,173,000 | 923,000 | 923,000 | 923,000 | 923,000 | 923,000 | 923,000 | 923,000 | 923,000 | 923,000 | 923,000 | 923,000 | 923,000 | 923,000 | 923,000 | 923,000 | 1,423,000 | 1,423,000 | 923,000 | 923,000 | 923,000 | 923,000 | 923,000 | 752,000 | ||||||||||||||||||
total liabilities | 130,508,000 | 117,658,000 | 100,273,000 | 100,813,000 | 101,541,000 | 100,533,000 | 91,854,000 | 90,540,000 | 88,896,000 | 67,407,000 | 66,800,000 | 68,223,000 | 66,725,000 | 76,564,000 | 72,183,000 | 74,839,000 | 74,131,000 | 71,884,000 | 72,988,000 | 106,708,000 | 102,601,000 | 99,664,000 | 95,890,000 | 95,112,000 | 93,758,000 | 158,842,000 | 160,162,000 | 157,294,000 | 155,347,000 | 155,549,000 | 152,233,000 | 148,647,000 | 145,763,000 | 145,204,000 | 145,180,000 | 142,884,000 | 119,654,000 | 121,416,000 | 129,241,000 | 124,830,000 | 119,471,000 | 111,914,000 | 114,131,000 | 113,031,000 | 110,148,000 | 107,950,000 | 105,701,000 | 103,503,000 | 101,359,000 | 100,672,000 | 90,961,000 | 88,364,000 | 87,886,000 | 67,286,000 | 63,054,000 | 60,606,000 | 57,805,000 | 56,068,000 | 54,050,000 | 52,815,000 | 48,820,000 | 47,990,000 | 42,168,000 | 40,712,000 | 39,735,000 | 39,086,000 | 36,748,000 | 35,948,000 | 36,029,000 | 35,006,000 | 34,129,000 | 32,822,000 | 32,365,000 | 30,813,000 | 30,454,000 | 28,844,000 | 27,670,000 | 26,714,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock - .01 par value... | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
8.875% series a cumulative, perpetual preferred stock - .01 par value... | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock - .01 par value... | 836,000 | 818,000 | 817,000 | 816,000 | 679,000 | 676,000 | 671,000 | 664,000 | 664,000 | 663,000 | 506,000 | 506,000 | 506,000 | 424,000 | 405,000 | 353,000 | 347,000 | 126,000 | 120,000 | 119,000 | 119,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 715,602,000 | 714,616,000 | 709,349,000 | 710,111,000 | 730,171,000 | 709,303,000 | 686,201,000 | 685,019,000 | 683,903,000 | 679,150,000 | 678,796,000 | 675,574,000 | 675,411,000 | 636,963,000 | 626,589,000 | 626,098,000 | 625,675,000 | 613,572,000 | 612,902,000 | 551,449,000 | 531,923,000 | 513,744,000 | 508,527,000 | 502,376,000 | 502,076,000 | 419,194,000 | 407,330,000 | 406,762,000 | 397,622,000 | 383,521,000 | 381,824,000 | 381,556,000 | 366,580,000 | 364,806,000 | 360,144,000 | 359,776,000 | 359,201,000 | 355,336,000 | 332,729,000 | 331,077,000 | 327,182,000 | 326,855,000 | 321,532,000 | 320,427,000 | 320,068,000 | 319,604,000 | 304,523,000 | 304,040,000 | 304,009,000 | 303,979,000 | 301,521,000 | 301,491,000 | 301,476,000 | 301,039,000 | 300,440,000 | 300,374,000 | 300,309,000 | 300,163,000 | 288,766,000 | 284,487,000 | 283,584,000 | 282,359,000 | 279,898,000 | 279,420,000 | 278,857,000 | 276,749,000 | 267,482,000 | 266,542,000 | 263,935,000 | 263,533,000 | 257,434,000 | 256,527,000 | 255,688,000 | 253,983,000 | 251,923,000 | 250,476,000 | 250,439,000 | 245,206,000 |
accumulated deficit | -700,828,000 | -692,192,000 | -682,436,000 | -675,364,000 | -686,954,000 | -676,096,000 | -666,183,000 | -658,125,000 | -647,965,000 | -639,850,000 | -631,807,000 | -623,606,000 | -615,254,000 | -603,298,000 | -595,158,000 | -587,348,000 | -580,577,000 | -573,400,000 | -566,208,000 | -556,920,000 | -545,358,000 | -539,414,000 | -531,397,000 | -526,904,000 | -522,111,000 | -501,597,000 | -494,243,000 | -486,799,000 | -479,299,000 | -470,008,000 | -461,978,000 | -455,738,000 | -449,706,000 | -443,735,000 | -436,660,000 | -430,668,000 | -417,098,000 | -409,871,000 | -403,147,000 | -397,972,000 | -392,327,000 | -383,532,000 | -376,316,000 | -370,351,000 | -364,361,000 | -359,519,000 | -354,413,000 | -349,847,000 | -345,332,000 | -340,638,000 | -334,658,000 | -329,861,000 | -325,400,000 | -317,961,000 | -312,155,000 | -307,419,000 | -302,835,000 | -298,387,000 | -293,637,000 | -289,532,000 | -285,803,000 | -281,550,000 | -277,181,000 | -274,002,000 | -270,858,000 | -265,651,000 | -262,167,000 | -259,033,000 | -254,647,000 | -251,252,000 | -247,506,000 | -244,020,000 | -240,322,000 | -235,343,000 | -230,662,000 | -226,444,000 | -224,286,000 | -221,710,000 |
total stockholders’ equity | 15,612,000 | 27,733,000 | 35,566,000 | 44,035,000 | 20,699,000 | 27,572,000 | 36,611,000 | 47,655,000 | 52,634,000 | 60,822,000 | 31,939,000 | 39,258,000 | 45,606,000 | 47,119,000 | -4,907,000 | -2,081,000 | 2,854,000 | 5,555,000 | 8,136,000 | 5,442,000 | 7,635,000 | 9,414,000 | 10,048,000 | 12,627,000 | 15,486,000 | 21,380,000 | 24,151,000 | 26,272,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ deficit | 146,120,000 | 128,006,000 | 136,379,000 | 145,576,000 | 112,553,000 | 118,112,000 | 125,507,000 | 114,455,000 | 120,857,000 | 127,547,000 | 114,097,000 | 119,737,000 | 101,643,000 | 89,549,000 | 73,374,000 | 70,932,000 | 74,071,000 | 73,519,000 | 54,505,000 | 59,526,000 | 63,284,000 | 66,032,000 | 55,973,000 | 57,857,000 | 60,197,000 | 57,978,000 | 60,148,000 | 64,116,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration liabilities | 1,200,000 | 1,200,000 | 1,450,000 | 1,450,000 | 1,450,000 | 1,450,000 | 1,450,000 | 1,450,000 | 1,450,000 | 1,450,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term deferred revenue | 305,000 | 1,226,000 | 373,000 | 93,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term deferred revenue | 625,000 | 625,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock - 0.01 par value... | 830,000 | 752,000 | 665,000 | 556,000 | 436,000 | 285,000 | 179,000 | 161,000 | 137,000 | 125,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' equity | 23,256,000 | 33,961,000 | 39,967,000 | 34,223,000 | 40,609,000 | 1,930,000 | 946,000 | 11,233,000 | 12,406,000 | 18,759,000 | 23,612,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity | 140,914,000 | 134,494,000 | 107,374,000 | 110,787,000 | 50,518,000 | 57,998,000 | 48,936,000 | 50,319,000 | 47,412,000 | 49,572,000 | 50,326,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 1,288,000 | 1,265,000 | 1,288,000 | 1,265,000 | 1,288,000 | 1,265,000 | 1,288,000 | 1,449,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity-method investments | 906,000 | 907,000 | 942,000 | 976,000 | 949,000 | 1,044,000 | 1,288,000 | 1,354,000 | 2,347,000 | 1,998,000 | 1,028,000 | 729,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 104,122,000 | 120,107,000 | 51,493,000 | 53,715,000 | 55,433,000 | 49,321,000 | 47,908,000 | 46,739,000 | 45,022,000 | 46,267,000 | 47,871,000 | 42,190,000 | 43,583,000 | 45,443,000 | 44,177,000 | 45,449,000 | 47,851,000 | 51,834,000 | 52,995,000 | 53,942,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrant derivative liabilities | 1,727,000 | 2,037,000 | 2,547,000 | 1,119,000 | 1,528,000 | 1,871,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equitu | 112,493,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ deficit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ deficit: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ deficit | -5,065,000 | -13,052,000 | -22,516,000 | -24,180,000 | -19,687,000 | -86,643,000 | -64,966,000 | -54,605,000 | -49,747,000 | -44,116,000 | -49,728,000 | -45,646,000 | -41,162,000 | -32,983,000 | -28,216,000 | -23,770,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term lease obligations with related parties | 17,579,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term operating lease liabilities | 3,035,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
31, 2021 and december 31, 2020; shares issued and outstanding – 7,531 at march 31, 2021 and 7,531 at december 31, 2020 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized at march 31, 2021 and december 31, 2020; shares issued and outstanding – 38,342,952 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2021 and 36,902,361 at december 31, 2020 | 382,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other | 691,000 | 386,000 | 408,000 | 411,000 | 516,000 | 663,000 | 3,391,000 | 3,455,000 | 331,000 | 562,000 | 309,000 | 493,000 | 541,000 | 719,000 | 346,000 | 483,000 | 403,000 | 537,000 | 350,000 | 471,000 | 487,000 | 670,000 | 404,000 | 1,210,000 | 1,514,000 | 1,780,000 | 604,000 | 738,000 | 736,000 | 638,000 | 299,000 | 362,000 | 761,000 | 674,000 | 507,000 | 581,000 | 876,000 | 749,000 | 216,000 | 308,000 | 518,000 | 390,000 | 243,000 | |||||||||||||||||||||||||||||||||||
liabilities and stockholders' deficit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrant liabilities | 1,847,000 | 865,000 | 2,387,000 | 6,642,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | 15,000 | 26,000 | 35,000 | 45,000 | 44,000 | 966,000 | 966,000 | 965,000 | 923,000 | 923,000 | 923,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' deficit: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized at december 31, 2020 and december 31, 2019; shares issued and outstanding: 36,902,361 at december 31, 2020, and 28,480,567 at december 31, 2019 | 368,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' deficit | -25,301,000 | -82,118,000 | -79,768,000 | -81,418,000 | -86,240,000 | -79,909,000 | -73,938,000 | -82,894,000 | -78,699,000 | -76,291,000 | -70,667,000 | -57,675,000 | -54,317,000 | -70,228,000 | -66,708,000 | -56,498,000 | -39,738,000 | -36,498,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' deficit | 74,363,000 | 76,724,000 | 77,526,000 | 73,929,000 | 69,309,000 | 72,324,000 | 74,709,000 | 62,869,000 | 66,505,000 | 68,889,000 | 72,217,000 | 61,979,000 | 67,099,000 | 59,013,000 | 58,122,000 | 55,416,000 | 68,212,000 | 64,174,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term lease obligations | 16,807,000 | 16,431,000 | 16,060,000 | 15,376,000 | 15,045,000 | 14,717,000 | 14,121,000 | 13,831,000 | 13,544,000 | 13,023,000 | 12,770,000 | 12,519,000 | 11,633,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2019; shares issued – 10,000 at march 31, 2020 and 0 at december 31, 2019 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2019; shares issued and outstanding – 34,772,030 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2020 and 28,480,567 at december 31, 2019 | 347,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term investments | 71,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized at september 30, 2019 and december 31, 2018; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 26,996,060 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2019 and 24,654,911 at december 31, 2018 | 270,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized at june 30, 2019 and december 31, 2018; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 26,942,085 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2019 and 24,654,911 at december 31, 2018 | 269,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized at march 31, 2019 and december 31, 2018; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 25,940,052 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2019 and 24,654,911 at december 31, 2018 | 259,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term lease obligations with related party, net deferred revenue | 14,411,000 | 13,276,000 | 12,287,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding: 24,654,911 at december 31, 2018, and 22,987,434 at december 31, 2017 | 247,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized at september 30, 2018 and december 31, 2017; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding – 24,453,358 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2018 and 22,987,434 at december 31, 2017 | 245,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized at june 30, 2018 and december 31, 2017; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding – 24,425,296 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2018 and 22,987,434 at december 31, 2017 | 244,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and december 31, 2017; shares issued and outstanding – 23,216,535 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2018 and 22,987,434 at december 31, 2017 | 232,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long term debt | 1,408,000 | 170,000 | 49,000 | 11,000 | 11,000 | 11,000 | 4,000 | 8,000 | 12,000 | 16,000 | 16,000 | 16,000 | 16,000 | 18,000 | 20,000 | 22,000 | 24,000 | 25,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding: 22,987,434 at december 31, 2017, and 21,768,864 at december 31, 2016 | 230,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized at september 30, 2017 and december 31, 2016; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 22,530,376 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2017 and 21,768,864 at december 31, 2016 | 225,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding – 22,483,122 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2017 and 21,768,864 at december 31, 2016 | 225,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding – 22,205,685 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2017 and 21,768,864 at december 31, 2016 | 222,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding: 21,768,864 at december 31, 2016, and 17,876,016 at december 31, 2015 | 218,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding – 19,014,953 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2016 and 17,876,016 at december 31, 2015 | 190,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding – 18,677,053 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2016 and 17,876,016 at december 31, 2015 | 187,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding – 17,934,223 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2016 and 17,876,016 at december 31, 2015 | 179,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | 626,000 | 651,000 | 719,000 | 779,000 | 837,000 | 900,000 | 959,000 | 1,013,000 | 1,068,000 | 1,122,000 | 1,178,000 | 1,229,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding – 17,861,658 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2015 and 17,681,274 at december 31, 2014 | 179,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding – 17,740,807 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2015 and 17,681,274 at december 31, 2014 | 177,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding – 17,719,251 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2015 and 17,681,274 at december 31, 2014 | 177,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding: 17,681,274 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2014, and 16,152,756 at december 31, 2013 | 177,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding – 16,202,862 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2014 and 16,152,756 at december 31, 2013 | 162,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding – 16,172,239 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2014 and 16,152,756 at december 31, 2013 | 161,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2014 and 16,152,756 at december 31, 2013 | 161,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding – 15,452,756 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2013 and 15,438,961 at december 31, 2012 | 154,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2013 and 15,438,961 at december 31, 2012 | 154,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2013 and 15,438,961 at december 31, 2012 | 154,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax liability | 321,000 | 321,000 | 321,000 | 321,000 | 321,000 | 321,000 | 321,000 | 321,000 | 321,000 | 321,000 | 338,000 | 321,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' (deficit) equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding: 15,438,961 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2012, and 15,429,541 at december 31, 2011 | 154,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' (deficit) equity | -16,768,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding – 15,438,961 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2012 and 15,429,541 at december 31, 2011 | 154,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ (deficit) equity | -11,561,000 | -6,891,000 | -2,372,000 | -4,729,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2012 and 15,429,541 at december 31, 2011 | 154,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2012 and 15,429,541 at december 31, 2011 | 154,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding: 15,429,541 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2011, and 13,677,772 at december 31, 2010 | 154,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding – 14,192,874 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2011 and 13,677,772 at december 31, 2010 | 142,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding – 13,829,238 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2011 and 13,677,772 at december 31, 2010 | 138,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding – 13,827,354 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2011 and 13,677,772 at december 31, 2010 | 138,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | 269,000 | 327,000 | 442,000 | 326,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding – 13,677,772 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2010 and 13,500,997 at december 31, 2009 | 137,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2010 and 13,500,997 at december 31, 2009 | 137,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2010 and 13,500,997 at december 31, 2009 | 137,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term investments | 1,500,000 | 3,000,000 | 4,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding: 13,500,997 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2009, and 12,453,210 at december 31, 2008 | 135,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax receivable | 108,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax liabilities | 320,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding – 12,659,548 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2009 and 12,453,210 at december 31, 2008 | 127,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding – 12,600,236 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2009 and 12,453,210 at december 31, 2008 | 126,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding – 11,958,210 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2008 and 11,903,611 at december 31, 2007 | 120,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2008 and 11,903,611 at december 31, 2007 | 120,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series f convertible preferred stock – .01 par value: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1,000 shares issued and outstanding at december 31, 2006 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and none at and december 31, 2007 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding: 11,903,661 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2007 and 11,536,597 at december 31, 2006 | 119,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
marketable securities | 8,775,000 | 8,658,000 | 8,540,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series f convertible preferred stock - .01 par value: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
no shares authorized and outstanding on september 30, 2007; 100,000 shares authorized, 1,000 issued and outstanding on december 31, 2006 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock - .01 par value: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
70,000,000 shares authorized; shares issued and outstanding - 11,903,611 at september 30, 2007 and 11,536,597 at december 31, 2006 | 119,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series f convertible preferred stock - .01 par value: 100,000 shares authorized; shares issued and outstanding - none at june 30, 2007 and 1,000 at december 31, 2006 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
100,000 shares authorized; shares issued and outstanding - 1,000 at march 31, 2007 and december 31, 2006 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid interest expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
100,000 shares authorized, shares issued and outstanding - | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1,000 at december 31, 2006 and 1,000 at december 31, 2005 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; shares issued and outstanding: 11,536,597 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2006 and 11,330,463 at december 31, 2005 | 116,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-06-30 | 2007-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -8,636,000 | -17,323,000 | -8,625,000 | -15,722,000 | -6,755,000 | -17,755,000 | -10,691,000 | -11,395,000 | -5,912,000 | -5,904,000 | -17,506,000 | -8,017,000 | -25,307,000 | -20,514,000 | -12,003,000 | -8,795,000 | -7,216,000 | -10,832,000 | -4,842,000 | -5,980,000 | -8,677,000 | |||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | -9,593,000 | -6,850,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 383,000 | 355,000 | 605,000 | 302,000 | 307,000 | 600,000 | 295,000 | 305,000 | 634,000 | 329,000 | 181,000 | 293,000 | 121,000 | 110,000 | 206,000 | 103,000 | 100,000 | 175,000 | 79,000 | 65,000 | 132,000 | 66,000 | 64,000 | 130,000 | 66,000 | 62,000 | 143,000 | 71,000 | 73,000 | 146,000 | 73,000 | 72,000 | 126,000 | 61,000 | 64,000 | 127,000 | 64,000 | 63,000 | 128,000 | 64,000 | 65,000 | 188,000 | 93,000 | 92,000 | 181,000 | 89,000 | 81,000 | 182,000 | 99,000 | 87,000 | 171,000 | 86,000 | 85,000 | |||||
amortization of debt discount and issuance costs | 508,000 | 467,000 | 737,000 | 361,000 | 357,000 | 611,000 | 269,000 | 77,000 | 273,000 | 194,000 | 637,000 | 1,160,000 | 568,000 | 564,000 | 2,372,000 | 453,000 | 587,000 | 351,000 | 2,031,000 | 1,009,000 | 1,986,000 | 992,000 | 1,835,000 | 742,000 | 2,574,000 | 1,949,000 | 449,000 | 222,000 | 417,000 | 207,000 | 1,362,000 | 1,311,000 | 1,425,000 | |||||||||||||||||||||||||
amortization of right-of-use asset | 95,000 | 91,000 | 171,000 | 86,000 | 62,000 | 66,000 | 33,000 | 32,000 | 59,000 | 29,000 | 0 | 12,000 | 6,000 | 0 | 15,000 | 15,000 | ||||||||||||||||||||||||||||||||||||||||||
interest expense added to loan principal | 720,000 | 724,000 | 1,362,000 | 671,000 | 674,000 | 1,024,000 | 380,000 | 281,000 | 435,000 | 166,000 | 2,000 | 4,209,000 | 1,792,000 | 3,150,000 | 3,331,000 | 1,854,000 | 2,508,000 | 4,978,000 | 2,489,000 | 2,521,000 | 4,771,000 | 2,361,000 | 2,385,000 | 4,534,000 | 2,038,000 | 694,000 | 4,518,000 | 2,182,000 | 2,172,000 | 3,982,000 | 1,971,000 | 2,000,000 | 3,689,000 | 1,838,000 | 1,772,000 | 2,664,000 | 1,126,000 | 1,733,000 | 860,000 | 1,563,000 | 771,000 | 1,327,000 | 655,000 | 1,047,000 | 516,000 | 993,000 | 485,000 | 938,000 | 456,000 | |||||||||
interest expense added to lease liability | 712,000 | 679,000 | 1,307,000 | 634,000 | 603,000 | 1,166,000 | 569,000 | 537,000 | 1,032,000 | 500,000 | 476,000 | 913,000 | 442,000 | 420,000 | 806,000 | 390,000 | 369,000 | 712,000 | 347,000 | 325,000 | 622,000 | 300,000 | 284,000 | 543,000 | 262,000 | 471,000 | 226,000 | |||||||||||||||||||||||||||||||
compensation charge for stock and share option awards | 479,000 | 1,477,000 | 3,319,000 | 2,769,000 | 1,039,000 | 2,380,000 | 1,259,000 | 354,000 | 489,000 | 326,000 | 528,000 | 856,000 | 433,000 | 611,000 | 3,440,000 | 147,000 | 1,551,000 | 1,250,000 | 245,000 | 122,000 | 227,000 | 105,000 | 1,921,000 | 1,816,000 | 759,000 | 165,000 | 510,000 | 260,000 | 61,000 | 30,000 | ||||||||||||||||||||||||||||
unrealized gain on derivative liability | -667,000 | -130,000 | -56,000 | -121,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 877,000 | -1,960,000 | 496,000 | -382,000 | -1,343,000 | -715,000 | -677,000 | -494,000 | -426,000 | 229,000 | 92,000 | 116,000 | 146,000 | -187,000 | -11,000 | 37,000 | 41,000 | -89,000 | -27,000 | 44,000 | -70,000 | -21,000 | 68,000 | -70,000 | -2,000 | |||||||||||||||||||||||||||||||||
inventories | -330,000 | 1,657,000 | 9,000 | -32,000 | 1,326,000 | -2,391,000 | -650,000 | 22,000 | -849,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | -277,000 | 144,000 | 155,000 | -112,000 | 202,000 | -498,000 | -485,000 | 274,000 | -233,000 | -994,000 | 118,000 | -219,000 | -102,000 | -374,000 | -544,000 | -127,000 | -56,000 | -243,000 | -246,000 | 137,000 | -164,000 | -244,000 | 127,000 | -193,000 | -291,000 | |||||||||||||||||||||||||||||||||
other assets | 33,000 | 1,033,000 | 65,000 | 3,000 | 2,000 | 73,000 | 40,000 | 124,000 | -443,000 | 29,000 | -470,000 | -242,000 | -271,000 | 28,000 | 177,000 | -272,000 | -391,000 | -243,000 | -271,000 | 29,000 | -243,000 | -284,000 | 28,000 | 16,000 | -13,000 | |||||||||||||||||||||||||||||||||
accounts payable | 540,000 | 338,000 | 1,137,000 | 1,021,000 | -956,000 | 670,000 | 1,485,000 | -375,000 | 816,000 | 523,000 | -140,000 | 216,000 | 664,000 | -183,000 | -154,000 | -188,000 | -97,000 | 879,000 | 738,000 | -473,000 | 668,000 | 663,000 | -600,000 | 114,000 | 528,000 | |||||||||||||||||||||||||||||||||
lease liabilities | -234,000 | -45,000 | -214,000 | -194,000 | 3,000 | -154,000 | -170,000 | -28,000 | -53,000 | -26,000 | -172,000 | -246,000 | -175,000 | -255,000 | ||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | -125,000 | -119,000 | 1,776,000 | 723,000 | -806,000 | 1,470,000 | 350,000 | 155,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other accrued liabilities | 412,000 | -2,108,000 | 1,398,000 | 99,000 | 945,000 | 1,177,000 | 972,000 | -31,000 | 599,000 | 116,000 | 743,000 | 795,000 | 1,170,000 | 1,396,000 | ||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | -5,510,000 | -6,920,000 | -5,000,000 | -3,644,000 | -6,210,000 | -9,936,000 | -2,873,000 | -5,522,000 | -9,871,000 | -4,069,000 | -5,225,000 | -7,550,000 | -3,222,000 | -5,631,000 | -5,999,000 | -2,823,000 | -3,132,000 | -7,019,000 | -4,379,000 | -3,004,000 | -6,872,000 | -4,035,000 | -3,549,000 | -6,419,000 | -3,937,000 | -2,740,000 | -4,867,000 | -2,635,000 | -3,104,000 | -4,821,000 | -1,480,000 | -3,135,000 | -5,348,000 | -2,636,000 | -1,632,000 | -6,557,000 | -4,434,000 | -3,141,000 | -10,551,000 | -6,722,000 | -3,231,000 | -6,064,000 | -4,020,000 | -2,170,000 | -2,814,000 | -1,986,000 | -1,635,000 | -3,831,000 | -2,344,000 | -1,330,000 | -3,818,000 | -2,047,000 | -1,050,000 | -4,575,000 | -2,162,000 | -1,826,000 | -2,632,000 | -1,393,000 |
capital expenditures | -242,000 | -1,326,000 | -5,800,000 | -1,289,000 | -412,000 | -467,000 | -186,000 | -1,972,000 | -3,213,000 | -2,206,000 | -944,000 | -1,748,000 | -530,000 | -1,814,000 | -20,177,000 | -513,000 | 0 | -4,712,000 | -3,453,000 | 0 | -818,000 | -165,000 | 0 | -927,000 | -502,000 | -335,000 | -161,000 | -116,000 | 0 | 0 | 0 | -555,000 | -240,000 | -19,000 | -47,000 | -14,000 | 0 | 0 | -167,000 | -167,000 | -1,777,000 | -858,000 | -257,000 | -1,037,000 | -2,109,000 | -1,110,000 | -441,000 | -412,000 | -352,000 | -45,000 | -67,000 | -57,000 | -1,000 | -77,000 | -60,000 | -115,000 | -176,000 | 0 |
free cash flows | -5,752,000 | -8,246,000 | -10,800,000 | -4,933,000 | -6,622,000 | -10,403,000 | -3,059,000 | -7,494,000 | -13,084,000 | -6,275,000 | -6,169,000 | -9,298,000 | -3,752,000 | -7,445,000 | -26,176,000 | -3,336,000 | -3,132,000 | -11,731,000 | -7,832,000 | -3,004,000 | -7,690,000 | -4,200,000 | -3,549,000 | -7,346,000 | -4,439,000 | -3,075,000 | -5,028,000 | -2,751,000 | -3,104,000 | -4,821,000 | -1,480,000 | -3,690,000 | -5,588,000 | -2,655,000 | -1,679,000 | -6,571,000 | -4,434,000 | -3,141,000 | -10,718,000 | -6,889,000 | -5,008,000 | -6,922,000 | -4,277,000 | -3,207,000 | -4,923,000 | -3,096,000 | -2,076,000 | -4,243,000 | -2,696,000 | -1,375,000 | -3,885,000 | -2,104,000 | -1,051,000 | -4,652,000 | -2,222,000 | -1,941,000 | -2,808,000 | -1,393,000 |
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to property, plant and equipment and water programs | -242,000 | -1,326,000 | -5,800,000 | -1,289,000 | -412,000 | -467,000 | -186,000 | -1,972,000 | -3,213,000 | -2,206,000 | -944,000 | -1,748,000 | -530,000 | -1,814,000 | -20,177,000 | -513,000 | -4,712,000 | -3,453,000 | -818,000 | -165,000 | -927,000 | -502,000 | ||||||||||||||||||||||||||||||||||||
additions to deposits for asset purchase options | 0 | -5,000,000 | -5,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -242,000 | -1,326,000 | -10,800,000 | -6,289,000 | -662,000 | -467,000 | -186,000 | -1,972,000 | -3,213,000 | -2,206,000 | -1,589,000 | -1,848,000 | -630,000 | -1,943,000 | -20,436,000 | -650,000 | -2,026,000 | -6,995,000 | -4,693,000 | -1,075,000 | -818,000 | -165,000 | -2,468,000 | -927,000 | -502,000 | -335,000 | -161,000 | -116,000 | -555,000 | -240,000 | -19,000 | -47,000 | -14,000 | 0 | -167,000 | -167,000 | -1,412,000 | -1,286,000 | -485,000 | -1,037,000 | -2,109,000 | -1,110,000 | -441,000 | -412,000 | -352,000 | -45,000 | 2,933,000 | 1,443,000 | ||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of stock | 18,335,000 | 18,335,000 | 38,490,000 | 38,490,000 | 11,741,000 | 11,741,000 | 30,354,000 | 14,867,000 | 3,923,000 | 3,923,000 | 14,642,000 | 7,891,000 | ||||||||||||||||||||||||||||||||||||||||||||||
dividend payments | -1,265,000 | -2,553,000 | -1,288,000 | -2,553,000 | -1,288,000 | -2,553,000 | -1,288,000 | -2,553,000 | -1,288,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of long-term debt | 15,000,000 | 0 | 20,000,000 | 20,000,000 | 0 | 12,000 | 0 | 0 | 7,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long-term debt | -22,000 | -28,000 | -72,000 | -40,000 | -32,000 | -98,000 | -52,000 | -45,000 | -15,088,000 | -15,047,000 | -53,000 | -69,000 | -35,000 | -36,000 | -27,000 | -13,000 | -13,000 | -23,000 | -15,000 | -15,000 | -29,000 | -14,000 | -14,000 | -28,000 | -14,000 | -13,000 | -44,900,000 | -14,000 | 845,000 | -10,958,000 | -10,514,000 | -15,000 | -12,000 | -3,000 | -3,000 | -5,000 | -3,000 | -3,000 | -5,000 | -65,960,000 | -3,000 | -4,000 | -4,000 | -4,000 | -8,000 | -4,000 | -5,000 | -14,000 | -7,000 | -6,000 | -9,000 | -2,000 | -2,000 | -4,000 | -2,000 | -3,000 | ||
taxes paid related to net share settlement of equity awards | -25,000 | -61,000 | -172,000 | -172,000 | 0 | -52,000 | -52,000 | 0 | -261,000 | -261,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 13,688,000 | 12,415,000 | 14,338,000 | 16,835,000 | 20,838,000 | 16,003,000 | 17,769,000 | -1,310,000 | 19,961,000 | 21,267,000 | 8,589,000 | 9,119,000 | 10,418,000 | -1,485,000 | 30,331,000 | 14,854,000 | 4,946,000 | 3,900,000 | 3,908,000 | 4,490,000 | 14,613,000 | 7,877,000 | 908,000 | 14,553,000 | -14,000 | 50,000 | 12,290,000 | -14,000 | 11,383,000 | 8,049,000 | 893,000 | -15,000 | -12,000 | 14,520,000 | -5,000 | -3,000 | 9,887,000 | 16,252,000 | 16,255,000 | 4,955,000 | -4,000 | 11,125,000 | 1,992,000 | -4,000 | 4,995,000 | -14,000 | -7,000 | 8,828,000 | 38,000 | 46,000 | -3,000 | 5,167,000 | ||||||
net increase in cash, cash equivalents and restricted cash | 7,936,000 | -1,462,000 | 6,902,000 | 5,600,000 | 14,710,000 | 6,877,000 | 14,992,000 | 1,775,000 | -279,000 | 6,566,000 | -9,059,000 | 3,896,000 | -10,114,000 | -5,164,000 | 6,923,000 | 7,207,000 | ||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 11,358,000 | 0 | 17,426,000 | 17,426,000 | 0 | 4,636,000 | 4,636,000 | 0 | 13,782,000 | 13,782,000 | 0 | 19,856,000 | 19,856,000 | 0 | 7,424,000 | 7,424,000 | 15,816,000 | 15,816,000 | 12,691,000 | 12,691,000 | 13,163,000 | 13,163,000 | ||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of period | 19,294,000 | 4,169,000 | 15,964,000 | 24,328,000 | 13,966,000 | 10,236,000 | 19,346,000 | -8,804,000 | 20,659,000 | 28,774,000 | 1,775,000 | 19,577,000 | 26,422,000 | -9,059,000 | 11,320,000 | 18,805,000 | 5,702,000 | 10,652,000 | 19,614,000 | 16,368,000 | 20,370,000 | 8,710,000 | ||||||||||||||||||||||||||||||||||||
finance expense | 0 | 307,000 | 307,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on derivative liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for contingent consideration liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock | 0 | 11,129,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend payment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance costs of long-term debt | 0 | -27,000 | -27,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for contingent consideration liabilities | 0 | -1,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance costs long-term debt | -1,294,000 | -839,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | 3,677,000 | -4,453,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | 0 | 5,331,000 | 5,331,000 | 3,501,000 | 2,250,000 | 2,250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on derivative liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs for extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on derivative liability | 220,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs for early extinguishment of debt | -600,000 | -600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain/loss on equity method investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to equity-method investments | -112,000 | -100,000 | -100,000 | -129,000 | -259,000 | -137,000 | -400,000 | -2,283,000 | -1,240,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
distributions from equity-method investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for acquisitions, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on equity method investments | -211,000 | 169,000 | 134,000 | 102,000 | 569,000 | 203,000 | 1,393,000 | 699,000 | 626,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt conversion and extinguishment of debt | 0 | 0 | 12,394,000 | 12,396,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on warrant derivative liabilities | 0 | -859,000 | -516,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued and other liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from the issuance of 8.875% series a cumulative, perpetual preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -7,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on warrant derivative liabilities | -573,000 | -573,000 | 51,000 | 561,000 | -254,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the exercise of warrants | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs of extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid related to net settlement of equity awards | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of warrants | 4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss tonet cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to long-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from the issuance of 8.857% series a cumulative, perpetual preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to | -5,944,000 | -20,797,000 | -4,694,000 | -7,439,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase increase in cash, cash equivalents and restricted cash | 11,381,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred loan costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt conversion expense | 0 | 197,000 | 197,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
compensation charge for stock awards and share options | 2,673,000 | 2,110,000 | 440,000 | 1,392,000 | 2,544,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to property, plant and equipment | -335,000 | -161,000 | -116,000 | -555,000 | -240,000 | -19,000 | -47,000 | -14,000 | 0 | -167,000 | -167,000 | -1,777,000 | -858,000 | -257,000 | -1,037,000 | -2,109,000 | -1,110,000 | -441,000 | -412,000 | -352,000 | -45,000 | -67,000 | -57,000 | -1,000 | -77,000 | -60,000 | -115,000 | -176,000 | ||||||||||||||||||||||||||||||
net increase in cash and cash equivalents and restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash, beginning of period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash, end of period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities | -1,516,000 | -1,523,000 | -559,000 | -1,072,000 | 1,007,000 | -1,138,000 | -1,459,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt conversions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to long-term deposit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions and advances to equity-method investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss adjustments to reconcile net loss to | -14,736,000 | -7,260,000 | -5,971,000 | -7,227,000 | -14,440,000 | -9,209,000 | -9,032,000 | -4,448,000 | -7,982,000 | -4,253,000 | -8,351,000 | -5,207,000 | -7,781,000 | -3,395,000 | -4,979,000 | -4,734,000 | -2,576,000 | |||||||||||||||||||||||||||||||||||||||||
loss on debt conversion | 27,000 | 57,000 | 1,000 | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
used for operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt and debt refinancing | 0 | 835,000 | 835,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from the issuance of stock | 14,581,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from the issuance of long-term debt | 57,190,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in warrant liabilities | -1,139,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest added to lease liability | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts receivable | 20,000 | -11,000 | -45,000 | 27,000 | 129,000 | 149,000 | 144,000 | 170,000 | 48,000 | -10,000 | 171,000 | 216,000 | 112,000 | -27,000 | 2,000 | 5,000 | 253,000 | 96,000 | 130,000 | 77,000 | 27,000 | -11,000 | ||||||||||||||||||||||||||||||||||||
decrease in prepaid expenses and other | 114,000 | 2,875,000 | 2,728,000 | -9,000 | 14,000 | -167,000 | -533,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other assets | -243,000 | -271,000 | 29,000 | -357,000 | -271,000 | 28,000 | -243,000 | -272,000 | 28,000 | -271,000 | -271,000 | |||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable | -26,000 | 40,000 | 414,000 | -220,000 | -63,000 | 195,000 | -244,000 | 324,000 | 315,000 | -284,000 | -130,000 | 52,000 | -832,000 | -622,000 | 104,000 | 507,000 | 497,000 | -176,000 | 339,000 | |||||||||||||||||||||||||||||||||||||||
increase in accrued liabilities | 1,616,000 | 1,464,000 | -3,127,000 | -58,000 | -315,000 | 876,000 | 571,000 | -554,000 | -546,000 | 372,000 | -701,000 | 575,000 | 174,000 | 257,000 | -210,000 | -255,000 | 34,000 | -88,000 | 432,000 | -26,000 | 210,000 | |||||||||||||||||||||||||||||||||||||
up-front payment related to lease liability | 11,509,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | -863,000 | -102,000 | -102,000 | 0 | -1,243,000 | -1,243,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -3,025,000 | 7,262,000 | 8,279,000 | 3,228,000 | 12,841,000 | -6,576,000 | -4,437,000 | 6,746,000 | 5,534,000 | 9,366,000 | -718,000 | -4,663,000 | 6,581,000 | -6,299,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 12,172,000 | 12,172,000 | 0 | 2,690,000 | 2,690,000 | 0 | 16,206,000 | 16,206,000 | 0 | 11,887,000 | 11,887,000 | 0 | 1,685,000 | 1,685,000 | 0 | 11,370,000 | 11,370,000 | 0 | 5,911,000 | 5,911,000 | 0 | 8,878,000 | 8,878,000 | 0 | 2,014,000 | 2,014,000 | 0 | 8,921,000 | 8,921,000 | 0 | 10,397,000 | 10,397,000 | |||||||||||||||||||||||||
cash and cash equivalents, end of period | -3,025,000 | 19,434,000 | 9,407,000 | 8,279,000 | 5,918,000 | 2,103,000 | -3,705,000 | 10,606,000 | 13,548,000 | 12,841,000 | 5,311,000 | 7,450,000 | 6,746,000 | 7,219,000 | 11,051,000 | 312,000 | 4,016,000 | 6,861,000 | 7,918,000 | 2,980,000 | 2,811,000 | 2,919,000 | 4,621,000 | 6,175,000 | 7,453,000 | 1,167,000 | 1,456,000 | -718,000 | 4,258,000 | 6,697,000 | 6,581,000 | 4,098,000 | 5,632,000 | |||||||||||||||||||||||||
(increase) in other assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on debt conversion | 55,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) in other long-term liabilities | -655,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -2,765,000 | -587,000 | -5,600,000 | -2,658,000 | -7,354,000 | -4,509,000 | -2,931,000 | -3,100,000 | -4,257,000 | -2,703,000 | -847,000 | -558,000 | -2,224,000 | -4,765,000 | ||||||||||||||||||||||||||||||||||||||||||||
increase in prepaid expenses and other | -22,000 | -253,000 | -379,000 | -478,000 | -258,000 | -298,000 | -381,000 | -413,000 | -910,000 | -1,176,000 | -437,000 | -339,000 | -101,000 | -157,000 | ||||||||||||||||||||||||||||||||||||||||||||
up-front payment related to lease liability with related party | 11,509,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts receivable | -4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accrued liabilities | -43,000 | -550,000 | -411,000 | -32,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from by financing activities | -3,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities used for operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in deferred revenue | 0 | 553,000 | 228,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in inventories | -249,000 | -67,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts payable | -611,000 | -746,000 | -420,000 | -282,000 | -382,000 | -307,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other assets | 30,000 | -2,917,000 | -2,951,000 | -140,000 | 31,000 | 9,000 | 146,000 | -83,000 | -115,000 | 188,000 | 32,000 | 32,000 | 49,000 | |||||||||||||||||||||||||||||||||||||||||||||
compensation charge for stock and share options | 453,000 | 439,000 | 232,000 | 159,000 | 1,793,000 | 1,226,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease ) increase in accrued liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash | -428,000 | -228,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | 17,500,000 | 83,458,000 | 4,958,000 | 0 | 2,000,000 | -1,000 | 47,000 | 48,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net loss adjustments to reconcile net loss to net cash from operating activities: | -11,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest added to loan principal | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount & issuance costs | 701,000 | 1,157,000 | 574,000 | 759,000 | 380,000 | 1,307,000 | 685,000 | 1,112,000 | 538,000 | 895,000 | 435,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net cash provided used in financing activities | -4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of stock for services | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in tax liability | 17,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other long-term liabilities | 500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in short-term deposits | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(increase) in accounts receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(increase) in inventories | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) in accounts payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of short-term investments | 3,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss on disposal of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase increase in accounts payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase (decrease) in tax liability | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in prepaid expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase (decrease) in accounts payable | -225,000 | 48,000 | -101,000 | -63,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
compensation charge for stock awards and share options changes in operating assets and liabilities: | 403,000 | 1,705,000 | 102,000 | 65,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from marketable securities | 1,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt and debt refinancing | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in value of derivative liability | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in accounts receivable | -1,000 | 9,000 | 286,000 | 256,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in prepaid borrowing expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in prepaid expenses and other | -660,000 | 92,000 | -275,000 | -147,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) increase in accounts payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) increase in accrued liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in short-term deposits | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from asset disposition | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred loan costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in inventories | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in marketable securities | -44,000 | -8,658,000 | -8,540,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by investing activities | -84,000 | -60,000 | -8,834,000 | -8,541,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows provided by (used by) financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from exercise of stock options | 140,000 | 140,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from exercise of warrants | 5,031,000 | 5,031,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (used by) financing activities | -4,000 | -2,000 | 5,169,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 169,000 | 84,000 | 64,000 | 76,000 | 37,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
increase (decrease) in accrued liabilities | -103,000 | 431,000 | 144,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash financing and investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock for services accrued in prior year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in other assets | -250,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investment and financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification of loan conversion option fair value from liabilities to stockholder’s equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows provide by (used by) financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest added to loan principal net loss on disposal of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of permanent and developing crops | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deconsolidation of subsidiary | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash financing and investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of note receivable from officer | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock to prepay interest on term loan obligations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange of deferred stock units for common stock |
