XML 26 R7.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (10,549) $ (11,017)
Adjustments to reconcile net income (loss) to net cash flows used in operating activities:    
Stock-based compensation 615 961
Depreciation 53 58
Common stock issued for legal and other services 533
Interest related to Convertible Promissory Notes and Loan Facility 1,247 1,506
Changes in operating assets and liabilities:    
Accounts receivable 639 770
Other accounts receivable and prepaid expenses 105 (303)
Accounts payable (110) (729)
Deferred revenue (214) 497
Accrued and other current liabilities 759 100
Net cash flows used in operating activities (6,922) (8,157)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchases and sell of property and equipment (34) (62)
Net cash flows used in by investing activities (34) (62)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from related party loans 451 1,195
Payments as part of related party loans (1,605) (910)
Issuance of Series B-1 Preferred Stock 3,000
Issuance of Series CF-1 Preferred Stock 2,799 4,352
Issuance of Series CF-1 Preferred Stock fundraising fees (46) (97)
Issuance of Series CF-2 Preferred Stock 819
Issuance of Series CF-2 Preferred Stock fundraising fees (57)
Issuance of Series C convertible preferred stock 3,000
Issuance of Series C convertible preferred stock - issuance costs (254)
Issuance of Series D convertible preferred stock 2,050
Issuance of Series D convertible preferred stock - issuance costs (126)
Cash dividends paid (88)
Net cash flows provided by financing activities 6,943 7,540
Effect of exchange rate on cash (114) (32)
Change in cash, cash equivalents and restricted cash (127) (711)
Cash, cash equivalents, and restricted cash beginning of period 726 1,437
Cash, cash equivalents, and restricted cash end of period 599 726
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:    
Cash paid for income taxes, net 119 48
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:    
Conversion of Loan Facility to convertible E Preferred Stocks 6,828
Common Stock Dividend $ 384