Quarterly report [Sections 13 or 15(d)]

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

v3.25.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2025
Mar. 31, 2025
Jun. 30, 2024
Mar. 31, 2024
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
OPERATING ACTIVITIES              
Net loss $ (261) $ (109) $ (584) $ (628) $ (370) $ (1,212)  
Adjustments to reconcile net loss to net cash flows provided by (used in) operating activities:              
Depreciation and amortization         140 139  
Stock-based compensation         250 67  
Amortization of debt discount         279 0  
Amortization of right of use assets         112 78  
Gain on debt extinguishment 0   0   (38) 0  
Benefit from reversal of accrued payroll tax (Note 12) 0   0   (522) 0  
Other         105 158  
Change in operating assets and liabilities:              
Accounts receivable, net         (12) (200)  
Inventory         698 513  
Prepaid expenses and other         77 125  
Accounts payable and accrued expenses         (513) (243)  
Net cash flows provided by (used in) operating activities         206 (575) $ (900)
INVESTING ACTIVITIES              
Purchases of property and equipment         (89) 0  
Acquisition of business, net of cash acquired         0 (40)  
Net cash flows used in investing activities         (89) (40)  
FINANCING ACTIVITIES              
Proceeds from note payable         1,200 0  
Debt issuance costs related to note payable         (82) 0  
Repayment of note payable         (686) (50)  
Repayment of unsecured debt         (119) (173)  
Net cash flows provided by (used in) financing activities         313 (223)  
Effect of exchange rate changes on cash         2 (2)  
Net increase (decrease) in cash         432 (840)  
Cash, beginning of period   $ 454   $ 1,317 454 1,317 1,317
Cash, end of period $ 886   $ 477   886 477 $ 454
Supplemental cash flow disclosure:              
Interest paid         4 6  
Income taxes paid         7 6  
Supplemental disclosures of non-cash transactions:              
Services paid with common stock         60 62  
Right of use asset financed by lease liabilities         486 0  
Fair value of net assets acquired, excluding cash         0 447  
Goodwill on acquisition         0 393  
Common stock consideration         0 (700)  
Contingent consideration         0 (100)  
Cash paid for acquisition         $ 0 $ 40