XML 92 R7.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
9 Months Ended 12 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES        
Net loss $ (7,831) $ (7,969) $ (11,017) $ (12,257)
Adjustments to reconcile net income (loss) to net cash flows used in operating activities:        
Stock-based compensation 493 717 961 335
Depreciation 37 25 58 42
Capital loss from sale of property and equipment     (2)
Interest related to convertible promissory notes and loan facility 1,036 1,212 1,506 4,179
Common stock issued for legal and other services 532    
Changes in operating assets and liabilities:        
Accounts receivable 504 1,415 770 (2,673)
Other accounts receivable and prepaid expenses 290 (185) (303) 161
Accounts payable (193) (561) (729) 1,466
Deferred revenue (77) (309) 497 250
Accrued and other current liabilities 99 (19) 100 1,503
Net cash flows used in operating activities (5,110) (5,674) (8,157) (6,996)
CASH FLOWS FROM INVESTING ACTIVITIES        
Sale of property and equipment     3
Purchases of property and equipment (18) (46) (62) (89)
Net cash flows used in by investing activities (18) (46) (62) (86)
CASH FLOWS FROM FINANCING ACTIVITIES        
Proceeds from related party loans 451 1,110 1,195 2,385
Payments as part of related party loans (1,215) (910) (910) (1,000)
Proceeds from Convertible Promissory Notes, net     2,395
Issuance of Series B-1 preferred stock 3,000 3,000 3,000
Issuance of Series CF preferred stock 2,799 1,564 4,352
Issuance of Series CF preferred stock fundraising fees (46) (60) (97)
Issuance of Series C preferred stock 3,000    
Issuance of Series C preferred stock fundraising fees (254)    
Issuance of Series CF-2 preferred stock 819    
Issuance of Series CF-2 preferred stock fundraising fees (56)    
Cash dividends paid (66)    
Net cash flows provided by financing activities 5,432 4,704 7,540 6,780
Effect of exchange rate on cash (105) (32) (4)
Change in cash, cash equivalents and restricted cash 199 (1,016) (711) (306)
Cash, cash equivalents, and restricted cash beginning of period 726 1,437 1,437 1,743
Cash, cash equivalents, and restricted cash end of period 925 421 726 1,437
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:        
Cash paid for income taxes, net 95 37 $ 48 36
Conversion of related party loans to Convertible Promissory Notes       1,450
Conversion of Convertible Promissory Notes into B-1, B-2, B-3 Preferred Stocks       40,527
Conversion of Loan Facility to convertible B-1 Preferred Stocks       $ 3,153
SUPPLEMENTAL DISCLOSURES OF NON-CASH FLOW INFORMATION:        
Conversion of Loan Facility to convertible E Preferred Stocks 6,929    
Common Stock Dividend $ 145