XML 14 R7.htm IDEA: XBRL DOCUMENT v3.25.1
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Cash Flows From Operating Activities:      
Net loss $ (6,603) $ (11,394)  
Adjustments to reconcile net loss to net cash used in operating activities:      
Foreign currency (22) (49)  
Depreciation 36 191  
Amortization 876 1,697  
Non-cash lease expense 77 54  
Inventory step up amortization 100 0  
Stock-based compensation 2,089 3,366  
(Gain) Loss on extinguishment of debt and accounts payable (3,037) 1,066  
Loss on settlement of accounts payable 551 0  
Interest Income (158) 0  
Non-cash interest expense 1,306 671  
Amortization of debt discount 370 1,329  
Common stock issued to lender in connection with entering Equity Line of Credit Agreement 0 368  
Change in fair value of convertible notes 573 316  
Loss on issuance of warrants 0 345  
Change in fair value of derivatives 1,487 (54)  
Change in fair value of warrants (449) (1,799)  
Changes in operating assets and liabilities      
Accounts receivable (338) (42)  
Inventories 391 (130)  
Prepaid expenses and other current assets (48) 198  
Vendor deposits (37) 46  
Other assets 0 5  
Accounts payable (580) 123  
Accrued expenses and other current liabilities (35) 936  
Deferred revenue (11) (146)  
Operating lease liabilities (83) (56)  
Net cash used in operating activities (3,545) (2,959)  
Cash Flows From Investing Activities:      
Loan to Sportstech (2,025) 0  
Acquisition of business, cash paid, net of cash acquired 0 (1,447)  
Acquisition of software and content (166) (263)  
Net cash used in investing activities (2,191) (1,710)  
Cash Flows From Financing Activities:      
Payments of loans 0 (135)  
Payments of related party loans 0 (240)  
Redemption on convertible notes 0 (90)  
Proceeds from issuance of convertible notes, net of issuance costs 2,678 4,756  
Proceeds from issuance of common stock from At the Market Offering, net of issuance costs 1,594 0  
Proceeds from exercise of incremental warrants and issuance of convertible notes, net of issuance costs 3,499 0  
Proceeds from the issuance of common stock from equity line of credit 0 324  
Net cash provided by financing activities 7,771 4,615  
Effect of exchange rate on cash 34 54  
Net Change In Cash and Cash Equivalents 2,069 0  
Cash and restricted cash at beginning of the period 138 0 $ 0
Cash and restricted cash at end of period 2,207 0 $ 138
Supplemental Disclosure Of Cash Flow Information:      
Cash paid for interest 88 0  
Non-Cash Investing and Financing Information:      
Property & equipment in accounts payable 18 18  
Inventories in accounts payable and accrued expenses 205 650  
Issuance of common stock and series B preferred stock for the acquisition of business 0 3,702  
Issuance and offering costs in accounts payable and accrued expenses 43 69  
Issuance of preferred stock through conversion of debt 0 10,082  
Subscription receivable for issuance of Series A Preferred Stock for modification of loan 0 3,000  
Gain on extinguishment of debt with related party 279 0  
Issuance of common stock upon conversion of convertible notes 5,798 866  
Issuance of Series C Preferred Stock upon settlement of loss restoration agreement 3,127 0  
Issuance of common stock from convertible notes and conversion of debt 0 547  
Issuance of warrants with convertible notes 1,213 0  
Issuance of embedded derivatives with convertible notes 2,104 0  
Stock-based compensation capitalized in intangible asset and other assets 334 220  
Series A Preferred Stock [Member]      
Non-Cash Investing and Financing Information:      
Dividends Paid in Kind 225 0  
Series C Preferred Stock [Member]      
Non-Cash Investing and Financing Information:      
Dividends Paid in Kind $ 253 $ 0