XML 92 R7.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (18,061) $ (20,987)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 304 293
Amortization of right of use assets 838 599
Amortization of debt discount and financing costs 41 711
Stock-based compensation 2,331 3,623
Change in fair value of debt, other liabilities and derivatives (276) 43
Series B preferred stock financing costs 2,680
Debt extinguishment 471
Changes in operating assets and liabilities:    
Prepaid expenses and other current assets 2,050 (1,867)
Accounts payable 537 (7,655)
Accrued expenses and other current liabilities (1,285) 697
Operating lease right of use liability (750) (405)
Net cash used in operating activities (14,271) (21,797)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchases of machinery and equipment (11) (515)
Cash assumed in connection with the FLAG Merger 9
Security deposits 63
Net cash used in investing activities (11) (443)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from April Public Offering 5,406
Proceeds from May Inducement Offer 2,140
Proceeds from exercise of common stock warrants 2,835
Proceeds from issuance of noncontrolling interest in Nova Cell 2,000
Proceeds from issuance of convertible notes payable 3,000
Proceeds from issuance of common shares and warrants per subscription agreement 1,000
Proceeds from issuance of promissory note 600
Proceeds from exercise of pre-funded warrants 2
Proceeds from exercise of stock options 281
Proceeds from issuance of Series B preferred stock 9,590
Related party proceeds from issuance of Series B preferred stock 14,907
Proceeds from Non-Redemption and PIPE Agreements 2,763
Related party proceeds from issuance of loan payable 200
Proceeds from simple agreements for future equity (SAFE) 2,760
Proceeds from issuance of term notes payable 1,250
Related party proceeds from issuance of term notes payable 2,000
Repayment of financing lease obligations (63) (53)
Repayment of convertible note payable (1,500)
Repayment of term notes payable (300)
Payment of debt issuance costs (9)
Payment of financing costs (1,052) (1,496)
Net cash provided by financing activities 14,259 32,002
Effect of exchange rate changes on cash (29) 13
NET (DECREASE) INCREASE IN CASH AND RESTRICTED CASH (52) 9,775
CASH AND RESTRICTED CASH BALANCE:    
At beginning of the period 2,167 590
At end of the period 2,115 10,365
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION    
Cash paid for interest 124 34
Cash paid for income taxes 10 11
SUPPLEMENTAL SCHEDULE OF NONCASH FINANCING AND INVESTING ACTIVITIES    
Issuance of common stock in lieu of cash for services 311 344
Issuance of common stock in lieu of cash for SEPA commitment fee 81
Issuance of warrants for deferred compensation settlement in connection with FLAG Merger 158 705
Issuance of common stock for legal settlement 150
Issuance of convertible note for legal settlement 1,500
Financing fees included in accounts payable and accrued liabilities 289
Discount on convertible note payable 149
Deemed dividend on warrants 1,671
Issuance of common stock per conversion of convertible note 1,239
Issuance of RSUs for liability settlement 105
Issuance of common stock with term notes as interest paid in kind and other 272
Assumed liabilities from FLAG Merger (6,808)
Assumed warrant liability from FLAG Merger (3,389)
Issuance of common stock as a result of the FLAG Merger 56,090
Forward purchase agreement derivative asset 4,520
Deferred financing fees in connection with FLAG Merger (2,604)
Issuance of common stock upon conversion of convertible preferred stock 9,601
Issuance of SAFE in lieu of cash for services 166
Issuance of common stock for Calidi debt settlement in connection with FLAG Merger $ 2,234