XML 23 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities    
Net loss $ (12,536) $ (32,901)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:    
Depreciation and amortization 452 842
Stock-based compensation 8,633 9,933
Provision for credit losses (193) 1,020
Common stock warrant liability adjustment (9,293) 924
Impairment of intangible and other assets 1,904 29
Amortization of right of use assets 929 1,369
Amortization of issuance costs 1,095 0
(Gain)/Loss on Extinguishment of Debt 418 0
(Gain)/Loss on Forgiveness on Interest Accrued (508) 0
Other adjustments, net 414 80
Changes in assets and liabilities:    
Accounts receivable 2,030 965
Prepaid expenses and other assets (30) 3,177
Inventory (4,139) 12,118
Accounts payable and accrued and other expenses 1,322 (19,503)
Lease liabilities (1,178) 0
Other liabilities (769) (1,497)
Deferred revenue 240 (84)
Other, net 0 1
Net cash used in operating activities (11,209) (23,527)
Cash flows from investing activities    
Purchase of property and equipment (35) (16)
Purchase of intangible assets (87) (43)
Capitalized internal-use software development costs (639) 0
Net cash used in investing activities (761) (59)
Cash flows from financing activities    
Proceeds from issuance of preferred stock and warrants, net of $394 and $1,513 of paid transaction costs, respectively 8,855 28,487
Proceeds from issuance of common stock, net of $1,597 of paid transaction costs 10,003 0
Proceeds from short-term borrowings 48,198 28,685
Payments of short-term borrowings (51,514) (25,529)
Proceeds from long-term borrowings and issuance of redeemable common stock 7,500 500
Payments of long-term borrowings (5,000) (3,500)
Payments related to debt extinguishment costs (761) 0
Employee taxes paid related to the net share settlement of stock-based awards (1,031) (397)
Proceeds related to the net share settlement of stock-based awards 811 427
Debt issuance costs paid (930) 0
Issuance costs paid related to 2023 preferred stock and warrants   (1,513)
Other, net 363 239
Net cash provided by financing activities 16,044 28,912
Net change in cash, cash equivalents, and restricted cash 4,074 5,326
Cash, cash equivalents, and restricted cash at beginning of period 16,557 11,231
Cash, cash equivalents, and restricted cash at end of period 20,631 16,557
Supplemental disclosure of non-cash financing activities:    
Cash paid for income taxes 30 11
Cash paid for interest 4,051 1,876
Conversion of preferred stock 6,469 350
Accretion on preferred stock and redeemable common stock 4,951 4,591
Issuance of common stock warrants to underwriter 382 0
Equity issuance costs included in accounts payable and accrued liabilities 286 450
Reclassification from long-term to current debt 0 500
Stock-based compensation for software development 85 0
Preferred Stock and Warrants    
Cash flows from financing activities    
Issuance costs paid related to 2023 preferred stock and warrants $ (450) $ 0