Quarterly report [Sections 13 or 15(d)]

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.26.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2026
Mar. 31, 2025
Operating Activities    
Net loss $ (871) $ (678)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 99 114
Share-based compensation and restricted stock vesting 143 166
Changes in fair value of warrant liability and warrant modification expense (91)
Amortization of right-of-use asset 73 58
Amortization of debt discount 11
Changes in operating assets and liabilities:    
Accounts receivable, net 11 7
Inventory (152) (95)
Prepaid expenses and other assets (95) (153)
Accounts payable 479 219
Accounts payable – related party 38 (32)
Accrued expenses and other current liabilities (32) 24
Partnership advance (135)
Operating lease liability (73) (46)
Deferred revenue 107
Net Cash Used in Operating Activities (504) (400)
Investing Activities    
Capital expenditures (9)
Net Cash Used in Investing Activities (9)
Financing Activities    
Proceeds from convertible notes payable, net 1,618
Payment of contingent consideration (178)
Principal payment on financing lease liability (16) (14)
Principal payments of notes payable (25) (23)
Net Cash Provided by (Used in) Financing Activities 1,577 (215)
Net Increase (Decrease) in Cash * 1,064 (615)
Cash and restricted cash – Beginning of period 1,058 1,807
Cash and restricted cash  – End of period 2,122 1,192
Supplemental Disclosure of Cash Flows Information    
Interest 15 18
Taxes
Supplemental Non-cash Investing and Financing activities    
Issuance of securities for the conversion of convertible notes payable and accrued interest $ 319