Annual report pursuant to Section 13 and 15(d)

CONSOLIDATED STATEMENTS OF CASH FLOWS

v3.23.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (10,625) $ (15,946)
Adjustments to reconcile net loss to net cash flows used in operating activities    
Depreciation and amortization 53 59
Inventory reserve 1,565 2,221
Amortization of discount of notes payable and convertible notes payable 1,815 1,810
Foreign exchange adjustments 2,773 2,004
Net loss on investment in convertible bond 133  
Loss on equity method investment 1,913 2,733
Loss on debt extinguishment 501 365
Loss (Gain) on disposal of property and equipment 2 (1)
Loss on leased assets 22  
Share-based compensation 16 553
Shares issued for services 119 500
Change in fair value of warrant derivative liabilities (1,304) 432
Change in fair value of conversion feature derivative, notes payable (4,259) 1,906
Changes in fair value of embedded derivative, note payable from related party (6)  
Net changes in operating assets and liabilities    
Accounts receivable 607 (845)
Inventories 434 462
Prepaid expenses and other current assets (32) 93
Other non-current assets 591 566
Income tax receivable and payable 25 (30)
Accounts payable and accrued expenses 3,678 2,060
Other current liabilities (2,777) 707
Other long-term liabilities (317) (903)
Net cash flows used in operating activities (5,073) (1,254)
CASH FLOWS FROM INVESTING ACTIVITIES    
Proceeds from sale of convertible bond 2,919  
Purchases of property and equipment (26) (73)
Loan to equity method investee (5,280) (6,304)
Net cash flows used in investing activities (2,387) (6,377)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from notes payable issued, net of issuance cost 6,468  
Proceeds from notes payable issued, net of issuance cost, related party 3,900 1,700
Proceeds from convertible notes payable issued, net of issuance cost and discount   14,490
Payments of notes payable (1,809) (179)
Payments of notes payable, related party (976) (1,400)
Payments of convertible notes (350) (7,200)
Net cash flows provided by financing activities 7,233 7,411
Effect of exchange rate changes on cash (31) 12
Net decrease in cash, cash equivalents and restricted cash (258) (208)
Cash, cash equivalents and restricted cash, beginning of period 2,279 2,487
Cash, cash equivalents and restricted cash, end of period 2,021 2,279
SUPPLEMENTAL DISCLOSURES OF CASH FLOW ACTIVITIES    
Interest paid 1,335 945
Income taxes paid 4 21
NON-CASH INVESING AND FINANCING ACTIVITIES    
Debt discount due to embedded derivative 68 $ 5,555
Debt discount due to deferred financing cost 328  
Debt discount due to warrants 84  
Note payable extinguished through issuance of related party note payable $ 1,669