XML 27 R6.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 $ (5,447) $ (2,603)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of intangible asset 160 160
Amortization of vendor advances 2,170
Amortization of debt discount 154
Fair value of vested restricted stock units 482 218
Fair value of common shares issued in connection with the conversion of accounts payable 670
Fair value of warrants issued in connection with convertible notes payable 29
Gain on settlement of accounts payable (599)
Changes in operating assets and liabilities:    
Vendor advances (2,358)
Prepaid expenses and other current assets (13) (30)
Accounts payable and accrued expenses (793) 404
Net cash used in operating activities (3,441) (3,955)
Cash Flows from Financing Activities    
Proceeds from the sale and exercise of prefunded warrants 3,058
Proceeds from the equity line of credit 3,602
Proceeds from common stock issued for cash in connection with the closing of the initial public offering 5,524
Proceeds from notes payable - officers 142
Repayment of notes payable - officers   (142)
Payment of deferred offering costs (390)
Net cash provided by financing activities 6,660 5,134
Net increase in cash and cash equivalents 3,219 1,179
Cash and cash equivalents, beginning of period 1,272 93
Cash and cash equivalents, end of period 4,491 1,272
Supplemental cash flows disclosures:    
Interest paid 3
Taxes paid
Supplemental non-cash financing disclosures:    
Common shares issued for deferred offering costs 327 1,377
Common shares issued for vendor advances 157 500
Reclassification of deferred offering costs to shareholders’ equity 614 872
Conversion of convertible notes payable and accrued interest to shareholders’ equity 884
Conversion of accounts payable to shareholders’ equity 1,348
Conversion of amounts due to related parties to shareholders’ equity 4
Issuance of convertible notes payable recorded as debt discount $ 49