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
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (3,335) $ (2,330)
Adjustments to reconcile net loss to net cash flows used in operating activities    
Depreciation and amortization 15 5
Inventory reserve (4) 0
Amortization of discount of notes payable and convertible notes payable 164 99
Foreign exchange adjustments (22) 141
Loss on debt extinguishment 76 164
Share-based compensation 1 10
Change in fair value of warrant derivative liabilities 2 9
Change in fair value of conversion feature derivative, notes payable 235 (162)
Net changes in operating assets and liabilities    
Accounts receivable 756 562
Inventories (351) 199
Prepaid expenses and other current assets 294 298
Other non-current assets 30 198
Accounts payable and accrued expenses 1,873 1,353
Other liabilities (1) (254)
Operating lease liabilities (77) (13)
Net cash flows used in operating activities (344) 279
CASH FLOWS FROM INVESTING ACTIVITIES    
Net cash flows provided by investing activities 0 0
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from notes payable issued 1,112 1,206
Payments of notes payable (1,796) (1,251)
Payments of notes payable, related party (9) (150)
Payments of convertible notes (9) (150)
Net cash flows used in financing activities (702) (345)
Effect of exchange rate changes on cash (9) 10
Net increase (decrease) in cash and cash equivalents (1,055) (56)
Cash and cash equivalents, beginning of year 2,127 1,389
Cash and cash equivalents, end of year 1,072 1,333
SUPPLEMENTAL DISCLOSURES OF CASH FLOW ACTIVITIES    
Interest paid 808 415
Income taxes paid (refunded) $ (1) $ 0