U.S. markets closed

iCAD Reports Fourth Quarter and Full-Year 2019 Financial Results

Strong Q4 2019 revenue growth of 35% driven by a 39% increase in revenue from iCAD’s AI Cancer Detection segment

Conference call today at 4:30 p.m. ET

NASHUA, N.H., Feb. 27, 2020 (GLOBE NEWSWIRE) -- iCAD, Inc. (ICAD), a global medical technology leader providing innovative cancer detection and therapy solutions, today reported its financial and operating results for the quarter and full year ended December 31, 2019.

Recent Highlights:

  • Fourth quarter 2019 total revenue of approximately $9.4 million, an increase of approximately 35% over fourth quarter 2018.
  • Fourth quarter 2019 revenue in the Cancer Detection segment of approximately $6.9 million, a 39% increase over the fourth quarter of 2018.
  • Fourth quarter 2019 detection product revenue of $5.4 million an increase of 59% over the fourth quarter of 2018, driven by a $1.8 million contract with a world-renowned healthcare institution, the largest order in Company history.
  • The first metastatic brain tumor was treated in the U.S. using the Xoft® Axxent® System.

“We are pleased with the overall performance of our business in 2019,” said Michael Klein, Chairman and Chief Executive Officer of iCAD, Inc. “In particular our results continue to be especially strong in Detection, as ProFound™ AI further penetrates the market.  Our customers report life-threatening cancers being identified earlier and faster with this solution that is changing the landscape of breast cancer detection.”

“We have now completed one full year of the U.S. commercial launch of ProFound™ AI, following the December 2018 FDA approval,” continued Mr. Klein. “Our Detection revenue grew 39% in the fourth quarter of 2019, as compared to the same period of 2018, driven by a $1.8 million contract with a single hospital system in the U.S.  Of the 39% growth in the Detection business, software license sales grew an impressive 59% year-over-year. As we enter our second year with ProFound AI, in the commercial marketplace we are confident that our innovation and competitive edge will remain robust and our differentiation will continue to expand.”

“In our Cancer Therapy segment, we are developing multiple new IORT applications targeting large market opportunities, such as brain, prostate and rectal cancer therapeutic indications” continued Mr. Klein.

“We were excited to recently announce that the first metastatic brain tumor was treated in the U.S. using the Xoft® Axxent® System as part of a clinical trial utilizing IORT in patients with large metastases treated with neurological resection. The strong interest in this new application was driven by clinical results reported in the September 2019 issue of World Neurosurgery. In a matched pair study, 30 patients were treated for recurrent GBM with either a single fraction of radiation immediately following surgical resection, without chemotherapy or temozolomide following surgery, or routine postoperative adjuvant chemotherapy +/- concomitant or sequential EBRT. Median overall survival in the IORT group was 24 months versus 21 months for the comparison group. As of September 2019, nine patients were still alive from the IORT group, whereas none of the patients in the comparison group survived.”

“We continue to grow our business from a position of financial strength. We ended the year with $15.3 million in cash and cash equivalents, as compared to $12.2 million at the end of 2018. Looking ahead, we are well-positioned to drive long-term growth and generate significant shareholder value,” concluded Mr. Klein.

Fourth Quarter 2019 Financial Results
Revenue:  Total Detection and Therapy revenue for the fourth quarter of 2019 was $9.4 million, an increase of $2.4 million, or 35%, compared to the fourth quarter of 2018, reflecting a 69% increase in product revenue, and a 6% decrease in service and supplies revenue.

In $000's              
    Three months ended December 31,
      2019     2018   $ Change   % Change
                 
  Product revenue $ 6,436   $ 3,810   $ 2,626     69 %
  Service and supplies revenue   2,945     3,144     (199 )   (6 )%
  Total Revenue $ 9,381   $ 6,954   $ 2,427     35 %

Cancer Detection revenue for the fourth quarter, which includes revenue from the Company’s mammography, breast density, and the associated service and supplies revenue, increased by approximately $1.9 million, or 39%, as compared to the fourth quarter of 2018, driven by growth in both direct and OEM revenues with sales primarily in the Company’s 3D imaging and Density products.  Therapy revenue for the fourth quarter of 2019, which includes Xoft® Axxent® eBx® System® sales, as well as the associated service and supplies revenue, increased by approximately $0.5 million, or 25%, as compared to the fourth quarter of 2018.

In $000's              
    Three months ended December 31,
      2019     2018   $ Change   % Change
Detection revenue              
  Product revenue $ 5,441   $ 3,414   $ 2,027     59 %
  Service and supplies revenue   1,414     1,522     (108 )   (7 )%
Detection Revenue $ 6,855   $ 4,936   $ 1,919     39 %
                 
Therapy revenue              
  Product revenue $ 995   $ 396   $ 599     151 %
  Service and supplies revenue   1,531     1,622     (91 )   (6 )%
Therapy Revenue $ 2,526   $ 2,018   $ 508     25 %
                 
Total Revenue $ 9,381   $ 6,954   $ 2,427     35 %

Gross Profit:  Gross profit for the fourth quarter of 2019 was $7.2 million, or 76% of revenue, compared to $5.4 million, or 78% of revenue, for the fourth quarter of 2018. Gross profit percent changes were primarily due to changes in the mix of business.

Operating Expenses:  Total operating expenses for the fourth quarter of 2019 were $9.1 million, a $0.9 million, or 11%, increase, from $8.2 million in the fourth quarter of 2018. The increase was driven by increased marketing and sales expenses in support of the Company’s commercialization efforts to drive adoption of Profound AI, offset by a decrease in general and administrative expenses due to severance expense in the fourth quarter of 2018.

GAAP Net Loss:  Net loss for the fourth quarter of 2019 was ($3.3) million, or ($0.17) per diluted share, compared with a net loss of ($3.3) million, or ($0.20) per diluted share, for the fourth quarter of 2018.

Non GAAP Adjusted Net loss:  Non GAAP adjusted net loss for the fourth quarter of 2019 was ($1.9) million, or ($0.10) per diluted share, compared with a Non GAAP adjusted net loss of ($1.2) million, or ($0.07) per diluted share, for the fourth quarter of 2018.

Non-GAAP Adjusted EBITDA:  Non-GAAP adjusted EBITDA, a non-GAAP financial measure as defined below, for the fourth quarter of 2019, was a loss of ($1.4) million, essentially flat as compared to the fourth quarter 2018 non-GAAP adjusted EBITDA loss. Please refer to the section entitled “Reconciliation of Non-GAAP Financial Measures to Comparable GAAP Measures” and the accompanying financial table included at the end of this release for a reconciliation of GAAP Net Loss to Non-GAAP Adjusted EBITDA results for the three-month periods ended December 31, 2019 and 2018, respectively.

Year Ended December 31, 2019 Financial Results
Revenue:  Total Detection and Therapy revenue for the year ended December 31, 2019, was $31.3 million, an increase of $5.7 million, or 22%, over the year ended December 31, 2018, reflecting a 51% increase in product revenue and a 7% decrease in service and supplies revenue.

In $000's              
    Twelve months ended December 31,
      2019     2018   $ Change   % Change
                 
  Product revenue $ 19,767   $ 13,111   $ 6,656     51 %
  Service revenue   11,573     12,510     (937 )   (7 )%
  Total Revenue $ 31,340   $ 25,621   $ 5,719     22 %

Detection revenue for the year ended December 31, 2019, which includes revenue from the Company’s mammography, breast density, and the associated service and supplies revenue, increased by approximately $5.5 million, or 32%, to $22.3 million, as compared to the same period of 2018, driven by growth in the Company’s direct sales of its 2D and 3D imaging products. Therapy revenue, which includes Xoft® Axxent® eBx® System® sales, as well as the associated service and supplies revenue, for the year ended December 31, 2019, increased by approximately $0.2 million, or 3%, to $9.0 million, as compared to the year ended December 31, 2018.

In $000's              
    Twelve months ended December 31,
      2019     2018   $ Change   % Change
Detection revenue              
  Product revenue $ 16,788   $ 10,783   $ 6,005     56 %
  Service revenue   5,531     6,081     (550 )   (9 )%
Detection Revenue $ 22,319   $ 16,864   $ 5,455     32 %
                 
Therapy revenue              
  Product revenue $ 2,979   $ 2,328   $ 651     28 %
  Service revenue   6,042     6,429     (387 )   (6 )%
Therapy Revenue $ 9,021   $ 8,757   $ 264     3 %
                 
Total Revenue $ 31,340   $ 25,621   $ 5,719     22 %

Gross Profit:  Gross profit for the year ended December 31, 2019, was $24.2 million, or 77% of revenue, compared with $19.4 million, or 76% of revenue, for the year ended of 2018.  Gross profit percent changes were primarily due to changes in the mix of business, additional manufacturing investments and amortization of acquired intangibles.

Operating Expenses:  Total operating expenses for the year ended December 31, 2019, were $30.6 million, an increase of $3.1 million, or 11%, from $27.6 million in the year ended December 31, 2018. The increase was due to increased marketing and sales expenses, partially offset by decreases in engineering and product development costs.

GAAP Net Loss:  Net loss for the year ended December 31, 2019, was ($13.5) million, or ($0.74) per diluted share, compared with a net loss of ($9.0) million, or ($0.54) per diluted share, for the year ended December 31, 2018. 

Non GAAP Adjusted Net loss:  Non GAAP adjusted net loss for the year ended December 31, 2019 was ($6.7) million, or ($0.37) per diluted share, compared with a Non GAAP adjusted net loss of ($6.3) million, or ($0.38) per diluted share, for the fourth quarter of 2018.

Non-GAAP Adjusted EBITDA:  Non-GAAP adjusted EBITDA, a non-GAAP financial measure as defined below, for the 12 month period ended December 31, 2019, was a loss of ($4.3) million, compared to a non-GAAP adjusted EBITDA loss of ($3.7) million, in the same twelve month period of 2018.  Please refer to the section entitled “Reconciliation of Non-GAAP Financial Measures to Comparable GAAP Measures” and the accompanying financial table included at the end of this release for a reconciliation of GAAP Net Loss to Non-GAAP Adjusted EBITDA results for the nine-month periods ended December 31, 2019 and 2018, respectively. 

Cash and Cash Equivalents:  As of December 31, 2019, the Company had cash and cash equivalents of $15.3 million, compared to cash and cash equivalents of $12.2 million at December 31, 2018.

Convertible Debentures.  On February 18, 2020, the Company notified the institutional and accredited investors, including, but not limited to, all of the then current directors and executive officers of the Company (the “Investors”) that as of February 14, 2020, the VWAP of the Company’s common stock, par value $0.01 per share for each of the preceding 30 consecutive Trading Days exceeded $8.00 per share, and in accordance with the terms of the Convertible Debentures, the Company shall cause all of the Investors to convert all of the outstanding principal amount of the Convertible Debentures and the Make Whole Amount (which includes all accrued but unpaid interest through the Forced Conversion Date and all interest that would have accrued through the December 21, 2021 maturity date of the Convertible Debentures but for the conversion), into shares of the Company’s Common Stock on a Forced Conversion Date of February 21, 2020.  On February 21, 2020, the Company issued to the Investors an aggregate of 1,816,089 shares of Common Stock, consisting of 1,742,500 shares issued upon conversion of the outstanding principal amount of the Convertible Debentures, and 73,589 shares, known as the Pre-Make Whole Conversion Shares.

Conference Call
Thursday, February 27th @ 4:30pmET
Domestic: 877-407-0784
International: 201-689-8560
Conference ID: 13699092
Webcast: http://public.viavid.com/index.php?id=138100


Use of Non-GAAP Financial Measures

In its quarterly news releases, conference calls, slide presentations or webcasts, the Company may use or discuss non-GAAP financial measures as defined by SEC Regulation G.  The GAAP financial measures most directly comparable to each non-GAAP financial measure used or discussed, and a reconciliation of the differences between each non-GAAP financial measure and the comparable GAAP financial measure, are included in this press release after the condensed consolidated financial statements. When analyzing the Company's operating performance, investors should not consider these non-GAAP measures as a substitute for the comparable financial measures prepared in accordance with GAAP.  The Company's quarterly news releases containing such non-GAAP reconciliations can be found on the Investors section of the Company's website at www.icadmed.com.

About iCAD, Inc.
Headquartered in Nashua, NH, iCAD is a global medical technology leader providing innovative cancer detection and therapy solutions. For more information, visit www.icadmed.com.

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995
Certain statements contained in this News Release constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve a number of known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such factors include, but are not limited, to the Company’s ability to achieve business and strategic objectives, increase sales and acceptance of products, adoption by CMS of a new payment model, and that such model will prove beneficial to the Company, which is not assured, implement expansion plans, the risks of uncertainty of patent protection, the impact of supply and manufacturing constraints or difficulties, uncertainty of future sales levels, protection of patents and other proprietary rights, the impact of supply and manufacturing constraints or difficulties, product market acceptance, possible technological obsolescence of products, increased competition, to successfully defend itself in litigation matters, government regulation, changes in Medicare or other reimbursement policies, risks relating to our existing and future debt obligations, competitive factors, the effects of a decline in the economy or markets served by the Company; the effects of a Global Pandemic, and other risks detailed in the Company’s filings with the Securities and Exchange Commission. The words “believe,” “demonstrate,” “intend,” “expect,” “estimate,” “will,” “continue,” “anticipate,” “likely,” “seek,” and similar expressions identify forward-looking statements. Readers are cautioned not to place undue reliance on those forward-looking statements, which speak only as of the date the statement was made. The Company is under no obligation to provide any updates to any information contained in this release. For additional disclosure regarding these and other risks faced by iCAD, please see the disclosure contained in our public filings with the Securities and Exchange Commission, available on the Investors section of our website at http://www.icadmed.com and on the SEC’s website at http://www.sec.gov.

Contact:
Media Inquiries:
Jessica Burns, iCAD 
+1-201-423-4492
jburns@icadmed.com

Investor Relations:
Jeremy Feffer, LifeSci Advisors
+ 1-212-915-2568
jeremy@lifesciadvisors.com



iCAD, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(Unaudited)
(In thousands)
             
      December     December 31,
Assets 2019     2018
             
Current assets:            
Cash and cash equivalents   $ 15,313     $ 12,185  
Trade accounts receivable, net of allowance for doubtful          
  accounts of $136 in 2019 and  $177 in 2018     9,819       6,403  
Inventory, net     2,611       1,587  
Prepaid expenses and other current assets     1,453       1,045  
Total current assets     29,196       21,220  
             
Property and equipment, net of accumulated depreciation        
  of $6,510 in 2019 and $6,214 in 2018     551       552  
Operating lease assets     2,406       -  
Other assets     50       53  
Intangible assets, net of accumulated amortization            
of $8,185 in 2019 and $7,809 in 2018     1,183       1,550  
Goodwill     8,362       8,362  
Total assets   $ 41,748     $ 31,737  
             
Liabilities and Stockholders' Equity          
Current liabilities:            
Accounts payable   $ 1,990     $ 1,154  
Accrued and other expenses     6,590       5,060  
Notes payable - current portion     4,250       1,851  
Lease payable - current portion     758       15  
Deferred revenue     5,248       5,165  
Total current liabilities     18,836       13,245  
             
Notes payable, long-term portion     2,003       4,254  
Convertible debentures payable to non-related parties, at fair value 12,409       6,300  
Convertible debentures payable to related parties, at fair value 1,233       670  
Lease payable - long-term portion     1,837       38  
Deferred revenue, long-term portion     356       331  
Deferred tax     3       3  
Total Liabilities     36,677       24,841  
             
             
Stockholders' Equity:            
Preferred stock, $ .01 par value:  authorized 1,000,000 shares;      
  none issued.     -       -  
Common stock, $ .01 par value:  authorized 30,000,000          
  shares; issued 19,546,151 in 2019 and 17,066,510 in 2018      
  outstanding 19,360,320 in 2019 and 16,880,679 in 2018. 196       171  
Additional paid-in capital     230,615       218,914  
Accumulated deficit     (224,325 )     (210,774 )
Treasury stock at cost, 185,831 shares in 2019 and 2018   (1,415 )     (1,415 )
Total Stockholders' Equity     5,071       6,896  
             
Total Liabilities and Stockholders' Equity   $ 41,748     $ 31,737  



iCAD, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
(Unaudited)
(In thousands except for per share data)
                         
  Three Months Ended December 31,   Twelve Months Ended December 31,  
    2019       2018       2019       2018    
Revenue:                        
  Products  $ 6,444      $ 3,810      $ 19,767      $ 13,111    
  Service and supplies   2,937       3,144       11,573       12,510    
Total revenue   9,381       6,954       31,340       25,621    
                         
Cost of revenue:                        
  Products   1,144       563       3,278       2,161    
  Service and supplies   972       884       3,438       3,627    
  Amortization and depreciation   100         97       397       403    
Total cost of revenue   2,216       1,544       7,113       6,191    
                         
Gross profit   7,165       5,410       24,227       19,430    
                         
Operating expenses:                        
  Engineering and product development 2,520       2,014       9,271       9,445    
  Marketing and sales   4,353       2,421       13,634       8,693    
  General and administrative   2,167       3,698       7,443       9,117    
  Amortization and depreciation   70       71       276       305    
  Total operating expenses   9,110       8,204       30,624       27,560    
                         
Loss from operations   (1,945 )     (2,794 )     (6,397 )     (8,130 )  
                         
Interest expense     (180 )       (131 )       (784 )       (504 )  
Loss on fair value of convertible debentures   (1,331 )       -          (6,671 )       -     
Financing costs     -          (451 )             (451 )  
Other income     118         31         344         110    
Other expense, net   (1,393 )     (551 )     (7,111 )     (845 )  
                         
Loss before income tax benefit (expense) (3,338 )     (3,345 )     (13,508 )     (8,975 )  
                         
Tax benefit (expense)   (10 )     1       (43 )     (42 )  
                         
Net loss and comprehensive loss $   (3,348 )   $   (3,344 )   $   (13,551 )   $   (9,017 )  
                         
Net loss per share:                        
Basic $ (0.17 )   $ (0.20 )   $ (0.74 )   $ (0.54 )  
                         
Diluted $ (0.17 )   $ (0.20 )   $ (0.74 )   $ (0.54 )  
                         
Weighted average number of shares                        
  used in computing loss per share:                        
Basic   19,320       16,700       18,378       16,685    
                         
Diluted   19,320       16,700       18,378       16,685    
                         




iCAD, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(Unaudited)
(In thousands)
  For the twelve months ended December 31
    2019       2018  
   
Cash flow from operating activities:          
  Net loss $   (13,551 )   $   (9,017 )
  Adjustments to reconcile net loss to net cash          
  used for operating activities:          
Amortization     377         383  
Depreciation     297         325  
Bad debt provision     62         225  
Inventory obsolesence reserve     -          -   
Stock-based compensation expense     1,169         1,505  
Amortization of debt discount and debt costs     149         170  
Non cash interest expense     -          -   
Change in fair value of convertible debentures     6,671         -   
Deferred tax     1         (12 )
Loss on disposal of assets     -          12  
  Changes in operating assets and liabilities          
Accounts receivable     (3,478 )       2,003  
Inventory     (1,024 )       536  
Prepaid and other current assets     294         172  
Accounts payable     836         (209 )
Accrued expenses     982         494  
Deferred revenue     108         (454 )
Total adjustments     6,444         5,150  
           
Net cash used for operating activities     (7,107 )       (3,867 )
           
Cash flow from investing activities:          
Additions to patents, technology and other     (10 )       (15 )
Additions to property and equipment     (296 )       (301 )
Net cash (used for) provided by investing activities     (306 )       (316 )
           
Cash flow from financing activities:          
Stock option exercises     1,400         204  
  Taxes paid related to restricted stock issuance     (196 )       (180 )
  Principal payments of capital lease obligations     (16 )       (13 )
  Principal repayment of debt financing, net     (2,000 )       -   
  Proceeds from line of credit, net     3,000         6,970  
  Repayment Line of Credit     (1,000 )       -   
  Issuance costs from common stock     (997 )       -   
  Proceeds from issuance of common stock     10,350         -   
Net cash provided by (used for) financing activities     10,541         6,981  
           
Increase in cash and equivalents     3,128         2,798  
Cash and equivalents, beginning of period     12,185         9,387  
Cash and equivalents, end of period $   15,313     $   12,185  



Reconciliation of Non-GAAP Financial Measures to Comparable GAAP Measures
The Company reports its financial results in accordance with United States generally accepted accounting principles, or GAAP. However, management believes that in order to understand the Company's short-term and long-term financial and operational trends, investors may wish to consider the impact of certain non-cash or non-recurring items, when used as a supplement to financial performance measures in accordance with GAAP. These items result from facts and circumstances that vary in frequency and/or impact on continuing operations.  Management also uses results of operations before such items to evaluate the operating performance of the Company and compare it against past periods, make operating decisions, and serve as a basis for strategic planning.  These non-GAAP financial measures provide management with additional means to understand and evaluate the operating results and trends in the Company's ongoing business by eliminating certain non-cash expenses and other items that management believes might otherwise make comparisons of the Company's ongoing business with prior periods more difficult, obscure trends in ongoing operations or reduce management's ability to make useful forecasts.  Management believes that these non-GAAP financial measures provide additional means of evaluating period-over-period operating performance.  In addition, management understands that some investors and financial analysts find this information helpful in analyzing the Company's financial and operational performance and comparing this performance to its peers and competitors.

Management defines "Non-GAAP Adjusted EBITDA" as the sum of GAAP Net Loss before provisions for interest expense, other income, stock-based compensation expense, depreciation and amortization, tax expense, severance, gain on sale of assets, loss on disposal of assets, acquisition and litigation related expenses.  Management considers this non-GAAP financial measure to be an indicator of the Company's operational strength and performance of its business and a good measure of its historical operating trends, in particular the extent to which ongoing operations impact the Company's overall financial performance.

The non-GAAP financial measures do not replace the presentation of the Company's GAAP financial results and should only be used as a supplement to, not as a substitute for, the Company’s financial results presented in accordance with GAAP. The Company has provided a reconciliation of each non-GAAP financial measure used in its financial reporting and investor presentations to the most directly comparable GAAP financial measure.

Management excludes each of the items identified below from the applicable non-GAAP financial measure referenced above for the reasons set forth with respect to that excluded item:

  • Interest expense: The Company excludes interest expense which includes interest from the facility agreement, interest on capital leases and interest on the convertible debentures from its non-GAAP Adjusted EBITDA calculation.
  • Stock-based compensation expense: excluded as these are non-cash expenses that management does not consider part of ongoing operating results when assessing the performance of the Company's business, and also because the total amount of expense is partially outside of the Company's control as it is based on factors such as stock price volatility and interest rates, which may be unrelated to our performance during the period in which the expense is incurred.
  • Amortization and Depreciation: Purchased assets and intangibles are amortized over a period of several years and generally cannot be changed or influenced by management after they are acquired. Accordingly, these non-cash items are not considered by management in making operating decisions, and management believes that such expenses do not have a direct correlation to future business operations. Thus, including such charges does not accurately reflect the performance of the Company's ongoing operations for the period in which such charges are incurred.
  • Severance relates to costs incurred due to the termination of certain employees. The Company provides compensation to certain employees as an accommodation upon termination of employment without cause. Management believes that excluding severance costs from operating results provides investors with a better means for measuring current Company performance.
  • Loss on fair value of convertible debentures.  The Company excludes this non-cash item as it is not considered by management in making operating decisions, and management believes that such item does not have a direct correlation to future business operations.
  • Acquisition related: relates to professional service fees associated with acquisitions.  The Company does not consider these acquisition-related costs to be related to the organic continuing operations of the acquired businesses and are generally not relevant to assessing or estimating the long-term performance of the acquired assets.
  • Litigation related: These expenses consist primarily of settlement, legal and other professional fees related to litigation. The Company excludes these costs from its non-GAAP measures primarily because the Company believes that these costs have no direct correlation to the core operations of the Company.

On occasion in the future, there may be other items, such as significant asset impairments, restructuring charges or significant gains or losses from contingencies that the Company may exclude if it believes that doing so is consistent with the goal of providing useful information to investors and management.

Non-GAAP Adjusted EBITDA
Set forth below is a reconciliation of the Company's "Non-GAAP Adjusted EBITDA"
(Unaudited)
(In thousands except for per share data)
                         
                         
  Three Months Ended December 31,   Twelve Months Ended December 31,  
    2019       2018       2019       2018    
 GAAP Net Loss  $   (3,348 )    $   (3,344 )    $   (13,551 )    $   (9,017 )  
                         
 Interest Expense     180         131         784         504    
 Other income     (118 )       (31 )       (344 )       (110 )  
 Stock Compensation     314         319         1,169         1,505    
 Depreciation     77         71         297         325    
 Amortization     93         97         376         383    
 Tax (benefit) expense     10         (1 )       43         42    
 Severance     38         1,055         86         1,457    
 Loss of fair value of convertble debentures     1,331         -          6,671         -     
 Loss on sale of Asset     -          -          -          12    
 Financing Costs     -          451         -          451    
 Litigation related     36         685         125         778    
 Non-GAAP Adjusted EBITDA  $   (1,387 )    $   (567 )    $   (4,344 )    $   (3,670 )  
                         
                         
                         
  Three Months Ended December 31,   Twelve Months Ended December 31,  
    2019       2018       2019       2018    
 GAAP Net Loss  $   (3,348 )    $   (3,344 )    $   (13,551 )    $   (9,017 )  
 Adjustments to Net Loss:                        
 Severance     38         1,055         86         1,457    
 Loss on sale of Asset     -          -          -          12    
 Litigation     36         685         125         778    
 Financing Costs     -          451         -          451    
 Loss of fair value of convertble debentures     1,331         -          6,671         -     
 Non-GAAP Adjusted Net Loss  $   (1,943 )    $   (1,153 )    $   (6,669 )    $   (6,319 )  
                         
 Net Loss per share                        
 GAAP Net Loss per share  $   (0.17 )    $   (0.20 )    $   (0.74 )    $   (0.54 )  
 Adjustments to Net Loss (as detailed above)     0.07         0.13         0.37         0.16    
 Non-GAAP Adjusted Net Loss per share  $   (0.10 )    $   (0.07 )    $   (0.37 )    $   (0.38 )