v3.25.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Operating Activities    
Net loss $ (2,030) $ (2,431)
Adjustments to reconcile net loss to net cash used in operating activities:    
Income (loss) attributable to non-controlling interest in joint venture 65 (208)
Depreciation and amortization 338 328
Net changes in operating lease assets and liabilities 21 31
Share-based compensation 498 271
Gain on investment in marketable securities (62)
Changes in fair value of warrant liability and warrant modification expense (112) (37)
Changes in operating assets and liabilities:    
Accounts receivable, net 94 (261)
Inventory (268) (459)
Prepaid expenses and other assets (263) (479)
Accounts payable 34 272
Accounts payable – related party (110)
Accrued expenses and other current liabilities 220 (132)
Deferred revenue 1 159
Partnership accrued advance (80)
Net Cash Used in Operating Activities (1,592) (3,008)
Investing Activities    
Proceeds from sales of marketable securities 62
Capital expenditures (28) (374)
Net cash paid for asset acquisition (400)
Net Cash Used in Investing Activities (28) (712)
Financing Activities    
Proceeds from margin line of credit 345
Proceeds from STADA (Note 17) 1,000
Proceeds from equity offerings 1,055 2,135
Stock issuance costs (92) (185)
Investment by joint venture partner 37
Change in contingent consideration liability (164)
Payment of contingent consideration liability (178)
Principal payment on financing lease liability (43) (36)
Principal payments of notes payable (71) (53)
Net Cash Provided by Financing Activities 1,671 2,079
Net increase (decrease) in cash, cash equivalents and restricted cash 51 (1,641)
Cash, cash equivalents, and restricted cash, beginning of period 1,807 2,700
Cash, cash equivalents, and restricted cash, end of period 1,858 1,059
Reconciliation of ending cash, cash equivalents and restricted cash    
Cash and cash equivalents, end of period 938 1,059
Restricted cash, end of period 920
Total cash, cash equivalents and restricted cash, end of period 1,858 1,059
Supplemental Disclosure of Cash Flow Information    
Interest 54 65
Taxes
Supplemental Non-cash Investing and Financing Activities    
Additional ROU assets and operating lease liabilities from lease modification 677,267
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