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
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (2,330) $ (4,348)
Adjustments to reconcile net loss to net cash flows used in operating activities    
Depreciation and amortization 5 6
Inventory reserve   12
Amortization of discount of notes payable and convertible notes payable 99 494
Foreign exchange adjustments 141 (113)
Loss on debt extinguishment 164  
Gain on restructured debt   (1,032)
Share-based compensation 10 170
Change in fair value of warrant derivative liabilities 9 8
Change in fair value of conversion feature derivative, notes payable (162) 907
Net changes in operating assets and liabilities    
Accounts receivable 562 2,533
Inventories 199 166
Prepaid expenses and other current assets 298 135
Other non-current assets 198 215
Accounts payable and accrued expenses 1,353 1,472
Other current liabilities (254) (316)
Other long-term liabilities (13) (169)
Net cash flows provided by operating activities 279 140
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchases of property and equipment   (4)
Net cash flows used in investing activities   (4)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from notes payable issued 1,206 1,400
Payments of notes payable (1,251) (1,805)
Payments of notes payable, related party (150) (350)
Payments of convertible notes (150) (200)
Net cash flows used in financing activities (345) (955)
Effect of exchange rate changes on cash 10 (16)
Net decrease in cash and cash equivalents (56) (835)
Cash and cash equivalents, beginning of year 1,389 2,547
Cash and cash equivalents, end of year 1,333 1,712
SUPPLEMENTAL DISCLOSURES OF CASH FLOW ACTIVITIES    
Interest paid $ 415 873
Income taxes paid   $ 16