XML 71 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
Statement of Cash Flows (Unaudited) - USD ($)
$ in Thousands
 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Cash Flows from Operating Activities    
Net Loss $ (5,290) $ (5,546)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 55 166
Stock-based compensation 1,320 588
Fair value adjustments to embedded derivative and SAFEs 0 0
Changes in operating assets and liabilities:    
(Increase) Decrease in accounts receivable 161 (41)
(Increase) Decrease in other current assets 169 110
Increase (Decrease) in accounts payable 75 35
Increase (Decrease) in accrued expenses (3) 21
Increase (Decrease) in deferred revenue 196 47
Increase (Decrease) in interest payable
Increase (Decrease) in other current liabilities
Net Cash Used in Operating Activities (3,315) (4,621)
Cash Flows from Investing Activities    
Purchase of fixed assets (21) (19)
Acquisition of intangible assets 0 0
Net Cash Used in Investing Activities (21) (19)
Cash Flows from Financing Activities    
Proceeds from notes and SAFEs 0 0
Form S-1 filing costs (217) 0
Proceeds from issuance of Class A Common Stock (44) 488
Net Cash Provided by Financing Activities (261) 488
Net Change in Cash (3,598) (4,151)
Cash at Beginning of Period 4,042 9,414
Cash at End of Period $ 444 $ 5,263