Quarterly report [Sections 13 or 15(d)]

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.25.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Operating Activities    
Net loss $ (712) $ (853)
Adjustments to reconcile net loss to net cash used in operating activities:    
Income (loss) attributable to non-controlling interest in joint venture 34 (52)
Depreciation and amortization 114 62
Share-based compensation and restricted stock vesting 166 54
Gain on investment in marketable securities (34)
Changes in fair value of warrant liability and warrant modification expense (91) 53
Amortization of right of use asset 12 7
Changes in operating assets and liabilities:    
Accounts receivable, net 7 (106)
Inventory (95) (50)
Prepaid expenses and other assets (153) 64
Accounts payable 219 (75)
Accounts payable – related party (32) (105)
Accrued expenses and other current liabilities 24 (287)
Deferred revenue 107 230
Net Cash Used in Operating Activities (400) (1,092)
Investing Activities    
Proceeds from sales of marketable securities 34
Capital expenditures (152)
Net Cash Used in Investing Activities (118)
Financing Activities    
Proceeds from rights offering, net of expenses 946
Payment of contingent consideration (178)
Principal payment on financing lease liability (14) (9)
Principal payments of notes payable (23) (8)
Net Cash Provided by (Used in) Financing Activities (215) 929
Net Decrease in Cash (615) (281)
Cash – Beginning of period 1,807 2,700
Cash – End of period 1,192 2,419
Supplemental Disclosure of Cash Flows Information    
Interest 18 10
Taxes
Supplemental Non-cash Investing and Financing activities    
Property and equipment financed under notes payable 165
Property and equipment financed under financing leases $ 416