株探米国株
日本語 英語
エドガーで原本を確認する
false 0001083743 0001083743 2024-05-09 2024-05-09 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 OR 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): May 9, 2024

 

FLUX POWER HOLDINGS, INC.

(Exact name of registrant as specified in its charter)

 

Nevada   001-31543   92-3550089
(State or Other Jurisdiction
of Incorporation)
  (Commission
File Number)
  (IRS Employer
Identification No.)

 

2685 S. Melrose Drive, Vista, California   92081
(Address of Principal Executive Offices)   (Zip Code)

 

877-505-3589

(Registrant’s telephone number, including area code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
   
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
   
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
   
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbol   Name of each exchange on which registered
Common Stock, $0.001 par value   FLUX   Nasdaq Capital Market

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company ☐

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 

 

 

Item 2.02 Results of Operations and Financial Condition.

 

On May 9, 2024, the Company issued a press release announcing, among other things, limited financial and operational information for its fiscal third quarter ended March 31, 2024 and provided certain forward-looking performance estimates. In addition, the Company will hold a conference call on May 9, 2024 to discuss such results. The full text of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K. The projections constituting the performance estimates included in the press release involve risks and uncertainties, the outcome of which cannot be foreseen at this time and, therefore, actual results may vary materially from these forecasts. In this regard, see the information included in the press release under the caption “Forward-Looking Statements.”

 

Item 7.01 Regulation FD Disclosure.

 

The information under Items 2.02 of this Current Report on Form 8-K is incorporated by reference in this Item 7.01.

 

The information reported under Items 2.02 and 7.01 in this Current Report on Form 8-K, including Exhibit 99.1 is being “furnished” and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in such filing.

 

Item 9.01 Financial Statements and Exhibits.

 

Exhibit Index

 

Exhibit   Exhibit Description
     
99.1   Press Release dated May 9, 2024
104   Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  Flux Power Holdings, Inc.
  a Nevada corporation
     
  By: /s/ Ronald F. Dutt
    Ronald F. Dutt,
    Chief Executive Officer
     
Dated: May 9, 2024    

 

 

 

EX-99.1 2 ex99-1.htm

 

Exhibit 99.1

 

 

Flux Power Reports Fiscal Year 2024 Third Quarter Financial Results

 

Acceleration of Initiatives to Address Market Trends

 

Board of Directors Appointments Strengthen Leadership and Governance

 

Management to Host Conference Call Today at 4:30 p.m. Eastern Time

 

Vista, CA — May 9, 2024 — Flux Power Holdings, Inc. (NASDAQ: FLUX), a developer of advanced lithium-ion energy storage solutions for electrification of commercial and industrial equipment, has reported its financial and operational results for the fiscal third quarter ended March 31, 2024.

 

Key Financial FY 2024 Third Quarter and Subsequent Operational Highlights and Business

 

($ millions)   Q3 Comparison  
    Q3 2024     Q3 2023     $ Change YoY     % Change YoY  
Revenue   $ 14.5     $ 15.1     $ -0.6       -4 %
Gross Profit   $ 4.4     $ 4.7     $ -0.3       -7 %
Gross Margin     30 %     31 %           -100

BPS

Adjusted EBITDA   $ -1.4     $ -0.7     $ -0.7       -104 %

 

CEO Commentary

 

“The third fiscal quarter of 2024 saw continued lumpiness from timing of deliveries of customer new forklift orders and interest rate variability,” said Flux Power CEO Ron Dutt. “An Institute for Supply Management survey this month showed manufacturing grew for the first time in 1-1/2 years in March, and although we remain confident in a recovery, we are highly focused on additional selling strategies to support our historical sales trajectory.

 

“Gross margin initiatives have dramatically improved margins over the last two years, and we expect continued improvement. Gross profit was down slightly during the third quarter to $4.4 million, and gross margin held steady at 30%, compared to the year ago period. With strategic supply chain and profitability improvement initiatives, lower costs and higher volume purchasing, we are targeting gross margin improvement to continue, with a longer-term goal exceeding 40%.

 

“As of May 6, 2024, our open order backlog was $18.5 million. Our backlog reflects longer lead times of incoming purchase orders from major OEMs to align with their schedule of new forklift deliveries and extended delivery times for certain model lines of airlines for new Ground Support Equipment (“GSE”). These extended lead times have resulted in some shipment deferrals and delays in receiving anticipated orders. Beyond our backlog of open orders, the future continues to look bright with over $100 million in high probability orders.

 

  Some delays of customer orders stretch beyond current fiscal year ending June 30, 2024

 

  Delays linked to forklift deferrals from higher interest rates and economic uncertainty
     
  No known lost customers nor lost orders to competition
     
  Delays rather than pullback from Lithium adoption by customers

 

  Actions supporting targeted sales trajectory

 

  New product launches of heavy-duty models addressing customer demand

 

 

 

  Adding salespeople to support customer demand
     
  Increasing marketing resources and initiatives
     
  Launching this quarter new Private Label program for another top Forklift OEM

 

  Actions supporting increasing our gross margins

 

  Selected cost reductions company wide
     
  Selected pricing increases reflecting our “total value add” to products/customers

 

  Continued progress to expand technology and partnerships

 

  Exploring fast charging technology with partner on selected product applications
     
  Telemetry features for customer asset management including nationwide installation
     
  Development of machine learning and AI features for product support of large fleets
     
  Automation of modularizing battery cells to launch this summer

 

  Key Appointments:

 

  Appointed Kevin Royal, a seasoned finance and accounting executive, as Chief Financial Officer.
     
  Appointed Mark Leposky, a senior-level executive and entrepreneur, to its Board of Directors as an independent director.

 

The backlog status is a point in time measure but in total reflects underlying pacing of orders:

 

Fiscal Quarter Ended   Beginning Backlog     New Orders     Shipments     Ending Backlog  
December 31, 2022   $ 26,858,000     $ 20,652,000     $ 17,158,000     $ 30,352,000  
March 31, 2023   $ 30,352,000     $ 9,751,000     $ 15,087,000     $ 25,016,000  
June 30, 2023   $ 25,016,000     $ 19,780,000     $ 16,252,000     $ 28,544,000  
September 30, 2023   $ 28,544,000     $ 8,102,000     $ 14,797,000     $ 21,849,000  
December 31, 2023   $ 21,849,000     $ 26,552,000     $ 18,344,000     $ 30,057,000  
March 31, 2024   $ 30,057,000     $ 4,030,000     $ 14,457,000     $ 19,630,000  

 

 

 

CEO Commentary Continued

 

“Looking ahead, we are highly focused on expanding sales and marketing initiatives to secure new customer relationships and support continued migration to lithium of current customers. We are excited to add our second tier one OEM Private Label program to supplement our strong OEM relationships and approvals. We are also working with our distribution network to expand customer acquisition with direct-to-customer initiatives. We are also leveraging our position with growth-oriented projects and developing partnerships with vendors, technology partners, and opportunities to further drive growth.

 

“We are working to expand product lines for multiple customer segments and adjacent markets with new products and filling in gaps in energy storage offerings. Recently we introduced our new second-generation lithium-ion battery pack for Class II narrow aisle forklifts and Class I 4-wheel counterbalance forklifts and will be adding heavy duty models to most of our product line in coming months. Our telemetry, which includes asset management features, is in the pilot stage for a Fortune 50 company implementation nationwide. The introduction of new products is yet another example of our solid track record of introducing new technologies and reliably satisfying our customers.

 

“Finally, I am pleased to announce our new CFO, Kevin Royal, and our newly elected board director, Mark Leposky. They both bring depth of experience successfully building high growth businesses. They are both key resources to achieve our strategy of scaling our business with top tier customers.”

 

Q3’24 Financial Results

 

Revenue for the fiscal third quarter of 2024 decreased 4% to $14.5 million compared to $15.1 million in the fiscal third quarter of 2023, due to lower capital spending in the market sectors that we serve resulting in shipments of fewer units during the quarter ended March 31, 2024, partially offset by price increases for certain energy storage units.

 

Gross profit for the fiscal third quarter of 2024 decreased 7% to $4.4 million compared to a gross profit of $4.7 million in the fiscal third quarter of 2023. Gross margin decreased to 30% in the fiscal third quarter of 2024 as compared to 31% in the fiscal third quarter of 2023. Gross profit margin decreased nominally by 100 basis points as a result of higher warranty expense during the current quarter, partially offset by lower average cost of sales per unit achieved during the quarter ended March 31, 2024, as a result of our product cost improvement initiatives.

 

Adjusted EBITDA loss was $1.4 million in the fiscal third quarter of 2024 as compared to a loss of $0.7 million in the fiscal third quarter of 2023, primarily attributable to the impact of lower revenue.

 

Selling & Administrative expenses increased to $5.3 million in the fiscal third quarter of 2024, as compared to $4.7 million in fiscal third quarter of 2023, primarily attributable to higher staff related expenses including certain severance expenses and increases in stock-based compensation, recruiting expenses, outbound shipping costs, and professional service fees, partially offset by decreases in sales commissions, D&O insurance expenses, travel expenses, and depreciation expense.

 

 

 

Research & Development expenses increased to $1.3 million in the fiscal third quarter of 2024, compared to $1.2 million in the fiscal third quarter of 2023, primarily due to higher staff related expenses including severance expenses, stock-based compensation, and general research and development costs, partially offset by a decrease in equipment rental fees.

 

Net loss for the fiscal third quarter of 2024 was $2.6 million, compared to a loss of $1.4 million in the fiscal third quarter of 2023, primarily attributable to decreased gross profit, and increases in operating expenses and interest expense to support our planned growth.

 

Cash was $1.3 million on March 31, 2024, as compared to $2.4 million at June 30, 2023, reflecting changes in working capital management. Available working capital includes: our line of credit as of May 6, 2024, under our $16.0 million credit facility from Gibraltar Business Capital, or Gibraltar, with a remaining available balance of $3.2 million subject to borrowing base limitations and satisfaction of certain financial covenants; and $2.0 million available under the subordinated line of credit with Cleveland Capital. Credit line with Gibraltar, subject to eligible accounts receivables and inventory borrowing base, provides for expansion up to $20 million. An event of default has occurred under the loan agreement associated with certain EBITDA requirements that were not achieved for the three month period ended April 30, 2024. A waiver of such default was obtained and we are working with Gibraltar to modify the financial covenants in the loan agreement to prevent future defaults. In conjunction with additional time required to address the covenant development, we anticipate filing the related 10-Q on Monday, May 13, 2024. Our  ability to continue as a going concern is dependent upon our ability to meet order projections, ship open sales orders, further improve our margins, reduce operating costs and raise additional capital, if needed, on a timely basis until such time as revenues and related cash flows are sufficient to fund its operations.

 

Net cash used in operating activities decreased by $0.9 million to $4.3 million in the nine months ended March 31, 2024, compared to $5.2 million in the nine months ended March 31, 2023.

 

Third Quarter Fiscal Year 2024 Results Conference Call

 

Flux Power CEO Ron Dutt and CFO Kevin Royal will host the conference call, followed by a question-and-answer session. The conference call will be accompanied by a presentation, which can be viewed during the webcast or accessed via the investor relations section of the Company’s website here.

 

To access the call, please use the following information:

 

Date:   Thursday, May 9, 2024
Time:   4:30 p.m. Eastern Time, 1:30 p.m. Pacific Time
Toll-free dial-in number:   1-877-407-4018
International dial-in number:   1-201-689-8471
Conference ID:   13745699

 

Please call the conference telephone number 5-10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact MZ Group at 1-949-491-8235.

 

The conference call will be broadcast live and available for replay at https://viavid.webcasts.com/starthere.jsp?ei=1664610&tp_key=290c3adc41 and via the investor relations section of the Company’s website here.

 

A replay of the webcast will be available after 7:30 p.m. Eastern Time through August 9, 2024.

 

Toll-free replay number:   1-844-512-2921
International replay number:   1-412-317-6671
Replay ID:   13745699

 

 

 

Note about Non-GAAP Financial Measures

 

A non-GAAP financial measure is a numerical measure of a company’s performance, financial position, or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with accounting principles generally accepted in the United States of America, or GAAP. Non-GAAP measures are not in accordance with, nor are they a substitute for, GAAP measures. Other companies may use different non-GAAP measures and presentation of results.

 

In addition to financial results presented in accordance with GAAP, this press release presents adjusted EBITDA, which is a non-GAAP measure. Adjusted EBITDA is determined by taking net loss and adding interest, taxes, depreciation, amortization, and stock-based compensation expenses. The company believes that this non-GAAP measure, viewed in addition to and not in lieu of net loss, provides additional information to investors by providing a more focused measure of operating results. This metric is an integral part of the Company’s internal reporting to evaluate its operations and the performance of senior management. A reconciliation of adjusted EBITDA to net loss, the most comparable GAAP measure, is available in the accompanying financial tables below. The non-GAAP measure presented herein may not be comparable to similarly titled measures presented by other companies.

 

US-GAAP NET INCOME (LOSS) TO ADJUSTED EBITDA RECONCILIATION

(Unaudited)

 

    Three Months Ended March 31,     Nine Months Ended March 31,  
    2024     2023     2024     2023  
Net loss   $ (2,640,000 )   $ (1,445,000 )   $ (5,566,000 )   $ (5,265,000 )
Add/Subtract:                                
Interest, net     433,000       258,000       1,285,000       971,000  
Depreciation and amortization     264,000       276,000       787,000       647,000  
EBITDA     (1,943,000 )     (911,000 )     (3,494,000 )     (3,647,000 )
Add/Subtract:                                
Stock-based compensation     563,000       235,000       1,233,000       539,000  
Adjusted EBITDA   $ (1,380,000 )   $ (676,000 )   $ (2,261,000 )   $ (3,108,000 )

 

About Flux Power Holdings, Inc.

 

Flux Power (NASDAQ: FLUX) designs, manufactures, and sells advanced lithium-ion energy storage solutions for electrification of a range of industrial and commercial sectors including material handling, airport ground support equipment (GSE), and stationary energy storage. Flux Power’s lithium-ion battery packs, including the proprietary battery management system (BMS) and telemetry, provide customers with a better performing, lower cost of ownership, and more environmentally friendly alternative, in many instances, to traditional lead acid and propane-based solutions. Lithium-ion battery packs reduce CO2 emissions and help improve sustainability and ESG metrics for fleets. For more information, please visit www.fluxpower.com.

 

 

 

Forward-Looking Statements

 

This release contains projections and other “forward-looking statements” relating to Flux Power’s business, that are often identified using “believes,” “expects” or similar expressions. Forward-looking statements involve several estimates, assumptions, risks, and other uncertainties that may cause actual results to be materially different from those anticipated, believed, estimated, expected, etc. Accordingly, statements are not guarantees of future results. Some of the important factors that could cause Flux Power’s actual results to differ materially from those projected in any such forward-looking statements include, but are not limited to: risks and uncertainties, related to Flux Power’s business, results and financial condition; plans and expectations with respect to access to capital and outstanding indebtedness; Flux Power’s ability to comply with the terms of the existing credit facilities to obtain the necessary capital from such credit facilities; Flux Power’s ability to raise capital; Flux Power’s ability to continue as a going concern. Flux Power’s ability to obtain raw materials and other supplies for its products at competitive prices and on a timely basis, particularly in light of the potential impact of the COVID-19 pandemic on its suppliers and supply chain; the development and success of new products, projected sales, cancellation of purchase orders, deferral of shipments, Flux Power’s ability to improve its gross margins, or achieve breakeven cash flow or profitability, Flux Power’s ability to fulfill backlog orders or realize profit from the contracts reflected in backlog sale; Flux Power’s ability to fulfill backlog orders due to changes in orders reflected in backlog sales, Flux Power’s ability to obtain the necessary funds under the credit facilities, Flux Power’s ability to timely obtain UL Listing for its products, Flux Power’s ability to fund its operations, distribution partnerships and business opportunities and the uncertainties of customer acceptance and purchase of current and new products, and changes in pricing. Actual results could differ from those projected due to numerous factors and uncertainties. Although Flux Power believes that the expectations, opinions, projections, and comments reflected in these forward-looking statements are reasonable, they can give no assurance that such statements will prove to be correct, and that the Flux Power’s actual results of ‎operations, financial condition and performance will not differ materially from the ‎results of operations, financial condition and performance reflected or implied by these forward-‎looking statements. Undue reliance should not be placed on the forward-looking statements and Investors should refer to the risk factors outlined in our Form 10-K, 10-Q and other reports filed with the SEC and available at www.sec.gov/edgar. These forward-looking statements are made as of the date of this news release, and Flux Power assumes no obligation to update these statements or the reasons why actual results could differ from those projected.

 

Flux, Flux Power, and associated logos are trademarks of Flux Power Holdings, Inc. All other third-party brands, products, trademarks, or registered marks are the property of and used to identify the products or services of their respective owners.

 

Follow us at:

 

Blog: Flux Power Blog

News Flux Power News

Twitter: @FLUXpwr

LinkedIn: Flux Power

 

Contacts

 

Media & Investor Relations:

 

media@fluxpower.com

info@fluxpower.com

 

External Investor Relations:

 

Chris Tyson, Executive Vice President

MZ Group - MZ North America

949-491-8235

FLUX@mzgroup.us

www.mzgroup.us

 

 

 

FLUX POWER HOLDINGS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

   

March 31,

2024

   

June 30,

2023

 
ASSETS                
                 
Current assets:                
Cash   $ 1,250,000     $ 2,379,000  
Accounts receivable     10,404,000       8,649,000  
Inventories, net     20,174,000       18,996,000  
Other current assets     840,000       918,000  
Total current assets     32,668,000       30,942,000  
Right of use assets     2,291,000       2,854,000  
Property, plant and equipment, net     1,705,000       1,789,000  
Other assets     118,000       120,000  
                 
Total assets   $ 36,782,000     $ 35,705,000  
                 
LIABILITIES AND STOCKHOLDERS’ EQUITY                
                 
Current liabilities:                
Accounts payable   $ 11,050,000     $ 9,735,000  
Accrued expenses     3,645,000       3,181,000  
Line of credit     13,645,000       9,912,000  
Deferred revenue     343,000       131,000  
Customer deposits     18,000       82,000  
Finance lease payable, current portion     153,000       143,000  
Office lease payable, current portion     712,000       644,000  
Accrued interest     136,000       2,000  
Total current liabilities     29,702,000       23,830,000  
Office lease payable, less current portion     1,511,000       2,055,000  
Finance lease payable, less current portion     153,000       273,000  
                 
Total liabilities     31,366,000       26,158,000  
                 
Stockholders’ equity:                
                 
Preferred stock, $0.001 par value; 500,000 shares authorized; none issued and outstanding     -       -  
Common stock, $0.001 par value; 30,000,000 shares authorized; 16,599,683 and 16,462,215 shares issued and outstanding at March 31, 2024 and June 30, 2023, respectively     17,000       16,000  
Additional paid-in-capital     99,520,000       98,086,000  
Accumulated deficit     (94,121,000 )     (88,555,000 )
                 
Total stockholders’ equity     5,416,000       9,547,000  
                 
Total liabilities and stockholders’ equity   $ 36,782,000     $ 35,705,000  

 

 

 

FLUX POWER HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

   

Three Months Ended

March 31,

   

Nine Months Ended

March 31,

 
    2024     2023     2024     2023  
Revenues   $ 14,457,000     $ 15,087,000     $ 47,598,000     $ 50,085,000  
Cost of sales     10,067,000       10,368,000       33,229,000       37,310,000  
                                 
Gross profit     4,390,000       4,719,000       14,369,000       12,775,000  
                                 
Operating expenses:                                
Selling and administrative     5,311,000       4,724,000       14,629,000       13,510,000  
Research and development     1,286,000       1,182,000       4,021,000       3,567,000  
Total operating expenses     6,597,000       5,906,000       18,650,000       17,077,000  
                                 
Operating loss     (2,207,000 )     (1,187,000 )     (4,281,000 )     (4,302,000 )
                                 
Other income     -       -       -       8,000  
Interest income (expense), net     (433,000 )     (258,000 )     (1,285,000 )     (971,000 )
                                 
Net loss   $ (2,640,000 )   $ (1,445,000 )   $ (5,566,000 )   $ (5,265,000 )
                                 
Net loss per share - basic and diluted   $ (0.16 )   $ (0.09 )   $ (0.34 )   $ (0.33 )
                                 
Weighted average number of common shares outstanding - basic and diluted     16,538,998       16,048,054       16,510,046       16,021,653  

 

 

 

FLUX POWER HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

    Nine Months Ended March 31,  
    2024     2023  
Cash flows from operating activities:                
Net loss   $ (5,566,000 )   $ (5,265,000 )
Adjustments to reconcile net loss to net cash used in operating activities                
Depreciation     787,000       647,000  
Stock-based compensation     1,233,000       539,000  
Fair value of warrants issued as debt issuance cost     92,000       -  
Amortization of debt issuance costs     161,000       445,000  
Noncash lease expense     448,000       370,000  
Allowance for inventory reserve     13,000       214,000  
Changes in operating assets and liabilities:                
Accounts receivable     (1,755,000 )     (1,244,000 )
Inventories     (1,191,000 )     (4,911,000 )
Other assets     (81,000 )     11,000  
Accounts payable     1,315,000       4,182,000  
Accrued expenses     464,000       395,000  
Accrued interest     134,000       2,000  
Office lease payable     (476,000 )     (379,000 )
Deferred revenue     212,000       (163,000 )
Customer deposits     (64,000 )     (40,000 )
Net cash used in operating activities     (4,274,000 )     (5,197,000 )
                 
Cash flows from investing activities                
Purchases of equipment     (588,000 )     (753,000 )
Proceeds from sale of equipment     -       8,000  
Net cash used in investing activities     (588,000 )     (745,000 )
                 
Cash flows from financing activities:                
Proceeds from issuance of common stock in public offering, net of offering costs     -       697,000  
Proceeds from stock option exercises and employee stock purchase plan exercises     110,000       -  
Proceeds from revolving line of credit     52,820,000       48,800,000  
Payment of revolving line of credit     (49,087,000 )     (43,198,000 )
Payment of finance leases     (110,000 )     (52,000 )
Net cash provided by financing activities     3,733,000       6,247,000  
                 
Net change in cash     (1,129,000 )     305,000  
Cash, beginning of period     2,379,000       485,000  
                 
Cash, end of period   $ 1,250,000     $ 790,000  
                 
Supplemental Disclosures of Non-Cash Investing and Financing Activities:                
Initial right of use asset recognition   $ -     $ 855,000  
Common stock issued for vested RSUs   $ 222,000     $ 114,000  
Supplemental cash flow information:                
Interest paid   $ 1,000,000     $ 524,000