XML 15 R7.htm IDEA: XBRL DOCUMENT 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 $ (3,705) $ (5,566)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization   13
Stock-based compensation 1,015 296
Gain on debt extinguishment (54)  
Change in fair value of the warrant liabilities 54 (649)
Unrealized foreign currency exchange (gains) losses (27) 264
Change in assets and liabilities:    
Prepaid expenses and other current assets 84 138
Accounts payable and accrued expenses 483 1,460
Net cash used in operating activities (2,150) (4,044)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from issuance of shares, net of issuance costs 1,557 1,726
Proceeds from employee vesting of restricted shares   3
Proceeds from deposits received for share subscriptions 1,090  
Repayments of notes payable (406)  
Payments on short-term financing arrangement (108) (215)
Net cash provided by financing activities 2,133 1,514
Effect of exchange rates on cash   (5)
Net change in cash (17) (2,535)
Cash and restricted cash at beginning of period 2,659 3,845
Cash and restricted cash at end of period 2,642 1,310
Components of cash and restricted cash    
Cash 2,582 1,310
Restricted cash 60  
Total cash and restricted cash 2,642 1,310
SUPPLEMENTAL DISCLOSURES OF NONCASH ACTIVITIES:    
Financing costs in accrued expenses 315 62
Financing costs, deposits received for share subscriptions in accounts payable 140  
Issuance of share capital for settlement of related party debt 1,000  
Seller-financed purchases 499 $ 1,105
SUPPLEMENTAL CASH FLOW DISCLOSURES:    
Cash paid for interest $ 7