Annual report [Section 13 and 15(d), not S-K Item 405]

Consolidated Statements of Cash Flows

v3.25.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Operating Activities    
Net loss $ (3,281) $ (3,157)
Adjustments to reconcile net loss to net cash used in operating activities:    
Loss attributable to non-controlling interest in joint venture (182) (31)
Depreciation and amortization 436 226
Share-based compensation 367 217
Realized gain on investment in marketable securities (68) (191)
Change in fair value of warrant liability (28) (125)
Change in fair value of contingent consideration 18
Amortization of right of use asset 42 217
Warrant modification expense 29
Changes in operating assets and liabilities:    
Accounts receivable, net (300) (411)
Inventory (432) (760)
Prepaid expenses and other current assets (223) (260)
Accounts payable 182 314
Accounts payable – related party (123) 654
Accrued expenses and other current liabilities (434) 22
Deferred revenue 159 20
Net Cash Used in Operating Activities (3,867) (3,236)
Investing Activities    
Purchases of equipment (443) (696)
Investment in subsidiary (400) (547)
Proceeds from sales of marketable securities 68 5,699
Net Cash Provided by (Used in) Investing Activities (775) 4,456
Financing Activities    
Principal payments on operating lease liability (175)
Proceeds from notes payable 315
Payment of contingent consideration (279)
Proceeds from rights offering 3,772
Principal payments of notes payable (77) (6)
Proceeds from non-controlling interest 38
Principal payment of financing lease liability (50)
Proceeds from margin line of credit 345 245
Net Cash Provided by Financing Activities 3,749 379
Net Increase (Decrease) in Cash (893) 1,599
Cash  – Beginning of year 2,700 1,101
Cash – End of year 1,807 2,700
Supplemental Non-cash Investing and Financing Activities    
Shares issued in conjunction with asset acquisition 200
Property and equipment financed under notes payable 169
Property and equipment financed under financing leases 416
Property and equipment contributed as capital investment to JV 500
ROU asset and operating lease liabilities recognized upon consolidation of JV $ 334