XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (14,276) $ (8,309)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock-based compensation expense 614 705
Paid-in-kind interest expense on promissory note 100
Depreciation and amortization 867 437
Fair value of common stock issued for services 11
Fair value of warrants issued for services 26
Changes in operating assets and liabilities:    
Accounts receivable (770) (252)
Operating lease liabilities, net (74) (95)
Prepaid expenses and other current assets 228 (19)
Deposits 48 44
Accounts payable 948 (1,070)
Accrued expenses 315 (293)
Other liabilities 1,004 (1)
Contract liability (455) (935)
Net cash used in operating activities (11,451) (9,751)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Payment for acquisition, net of excess cash of $865 (5,135)
Acquisitions of property and equipment (810) (403)
Net cash used in investing activities (5,945) (403)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from issuance of debt 9,225
Proceeds from issuance of common stock 2,775 4,296
Proceeds from issuance of warrants 1,699 7,500
Proceeds from issuance of pre-funded warrants 609 3,941
Proceeds from exercise of warrants 866
Payments for issuance costs (837) (915)
Reduction of finance lease liability (17)
Reduction of debt liability (97)
Net cash provided by financing activities 14,223 14,822
Net increase (decrease) in cash and cash equivalents (3,173) 4,668
Cash and cash equivalents at beginning of year 6,260 1,643
Cash and cash equivalents at end of year 3,087 6,311
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Cash paid for interest 7
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Conversion of promissory note, net of issuance costs 1,100
Common stock issued as consideration of acquisition 1,305
Contingent consideration as consideration for acquisition 1,400
Fair value of warrants issued in private placement 262
Acquisitions of property and equipment by issuing debt $ 928