Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.24.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Cash Flow from Operating Activities:    
Net income (loss) $ 1,349 $ (8,069)
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Depreciation and amortization 99 1,262
Amortization of debt issuance costs 34 165
Loss on disposal of fixed assets 11
Share-based compensation 762 1,620
Change in fair value of warrants liabilities (1,339)
Gain on extinguishment of debt and accounts payable (6,206)
PIK interest expense on term loan 238
Accreted interest expense on term loan 153
Other 59 (6)
Bad debt expense 143
Income tax provision 3
Changes in operating assets and liabilities:    
Accounts receivable (1,513) (1,831)
Inventories 2,681 2,716
Prepaid expenses and other assets 284 (225)
Accounts payable (1,073) 4,875
Accrued and other liabilities (202) (73)
Cash Used in Operating Activities (3,189) (894)
Cash Flow from Investing Activities:    
Capital expenditures (29) (10)
Issuance of note receivable (1,450)
Cash Used in Investing Activities (1,479) (10)
Cash Flow from Financing Activities:    
Proceeds from revolving line of credit 6,764
Payments on revolving line of credit (16,291)
Proceeds from Alphia Facility 2,792
Payment of loan issuance costs (242)
Proceeds from warrant liabilities 2,208
Proceeds from equity offering 4,752
Proceeds from Wintrust Facility 8,975
Payments on Wintrust Facility (8,771)
Cash Provided by (Used in) Financing Activities 4,956 (4,769)
Net increase (decrease) in cash and cash equivalents 288 (5,673)
Total cash and cash equivalents, beginning of period 4,455 9,473
Total cash and cash equivalents, end of period 4,743 3,800
Supplemental schedule of cash flow information:    
Cash paid for interest during the period 244 489
Disclosure of non-cash financing activities:    
Term loan forgiveness, refer to Note 8 - Debt 3,235
Forgiveness of PIK interest on term loan, refer to Note 8 - Debt 493
Write off of debt issuance costs $ 168