XML 14 R7.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 29, 2025
Mar. 30, 2024
Operating activities:    
Net loss $ (1,686) $ (3,464)
Adjustments to reconcile net loss to net cash used in operating activities:    
Loss on extinguishment of convertible note payable 1,335 0
Depreciation and amortization 135 173
Amortization of operating lease right-of-use assets 246 230
Accretion of original issue discount 58 0
Amortization of debt issuance costs 78 0
Stock-based compensation 213 394
Changes in operating assets and liabilities:    
Accounts receivable (729) 202
Receivable from related party (263) 306
Inventories 675 (1,097)
Prepaid expenses and other current assets (393) (1,154)
Other long-term assets 96 72
Accounts payable (1,291) 3,182
Payable to related party 51 82
Accrued compensation 343 637
Accrued expenses 492 (884)
Deferred revenue (468) (274)
Operating lease liabilities (250) (225)
Other liabilities 209 172
Net cash used in operating activities (1,149) (1,648)
Investing activities:    
Acquisition of property and equipment (11) (3)
Net cash used in investing activities (11) (3)
Financing activities:    
Net proceeds from issuance of convertible note payable 4,000 0
Payments on note payable (3,961) 0
Proceeds from issuance of Series B Preferred stock 6,000 0
Net cash provided by financing activities 6,039 0
Effect of foreign exchange rate changes (22) 36
Net increase (decrease) in cash and cash equivalents 4,857 (1,615)
Cash and cash equivalents, beginning of year 2,387 7,034
Cash and cash equivalents, end of year 7,244 5,419
Supplemental disclosure of cash flow activities:    
Cash paid during the period for income taxes 24 0
Supplemental disclosure of non-cash activities:    
Debt issuance cost 360 0
Issuance of common shares in conjunction with extinguishment of convertible notes payable $ 250 $ 0