XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Cash Flows from Operating Activities              
Net loss $ (1,047) $ (312) $ (1,623) $ (694) $ (1,812) $ (1,050)  
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:              
Amortization expense     120 120 160 160  
Amortization of debt discount 115 10 154 30 56 408  
Fair value of common stock issued in connection with shareholder dispute         913  
Fair value of common shares issued in connection with the conversion of accounts payable     537      
Fair value of restricted stock units     5      
Fair value of warrants issued in connection with convertible notes payable     29      
Changes in operating assets and liabilities:              
Prepaid expenses and other current assets     (2) (17) (8)  
Accounts payable and accrued expenses     143 576 772 129  
Vendor advances     (1,515)      
Net cash provided by (used in) operating activities     (2,152) 15 81 (353)  
Cash Flows from Financing Activities              
Proceeds from convertible notes payable         925  
Repayment of note payable         (30) $ (20)
Repayment of advance from related party         (10)  
Payment of debt isuance costs         (111)  
Proceeds from common stock issued for cash in connection with the closing of the initial public offering     5,524      
Proceeds, net of offering costs from notes payable - officers     142      
Payment of deferred offering costs     (390) (353) (425) (57)  
Net cash provided by (used in) financing activities     5,276 (353) (425) 717  
Net increase (decrease) in cash     3,124 (338) (344) 364  
Cash beginning of period     93 437 437 73  
Cash end of period $ 3,217 $ 99 3,217 99 93 437 $ 73
Supplemental cash flows disclosures:              
Interest paid      
Taxes paid      
Supplemental non-cash financing disclosures:              
Issuance of convertible notes payable recorded as debt discount         68  
Reclassification of deferred offering costs to shareholders’ equity     872      
Conversion of convertible notes payable and accrued interest to shareholders’ equity     884 648  
Conversion of accounts payable to shareholders’ equity     1,014      
Conversion of amounts due to related parties to shareholders’ equity     $ 4      
Fair value of warrant recorded as debt discount on issuance of convertible note payable         $ 390