v3.25.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Operating Activities    
Net loss $ (1,377) $ (1,738)
Adjustments to reconcile net loss to net cash used in operating activities:    
Income (loss) attributable to non-controlling interest in joint venture 59 (146)
Depreciation and amortization 225 144
Net changes in operating lease assets and liabilities 21 22
Share-based compensation and restricted stock vesting 293 118
Gain on investment in marketable securities (57)
Changes in fair value of warrant liability and warrant modification expense (104) (26)
Changes in operating assets and liabilities:    
Accounts receivable, net 180 28
Inventory (70) (127)
Prepaid expenses and other assets (240) (68)
Accounts payable 65 117
Accounts payable – related party (84) (105)
Accrued expenses and other current liabilities 224 (113)
Deferred revenue 1 159
Net Cash Used in Operating Activities (807) (1,792)
Investing Activities    
Proceeds from sales of marketable securities 57
Capital expenditures (20) (361)
Net cash paid for asset acquisition (400)
Net Cash Used in Investing Activities (20) (704)
Financing Activities    
Proceeds from equity offering, net of expenses 946
Investment by joint venture partner 37
Payment of contingent consideration liability (178) (69)
Principal payment on financing lease liability (29) (22)
Principal payments of notes payable (48) (27)
Net Cash Provided by (Used in) Financing Activities (255) 865
Net Decrease in Cash (1,082) (1,631)
Cash – Beginning of period 1,807 2,700
Cash – End of period 725 1,069
Supplemental Disclosure of Cash Flows Information    
Interest 18 27
Taxes
Supplemental Non-cash Investing and Financing activities    
Shares issued in conjunction with asset acquisition 200
Property and equipment financed under notes payable 165
Property and equipment financed under financing leases $ 416

Source