XML 18 R7.htm IDEA: XBRL DOCUMENT v3.24.4
Condensed Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Nov. 30, 2024
Nov. 30, 2023
Statement of Cash Flows [Abstract]    
Net loss $ (22,188) $ (3,171)
Adjustments to reconcile net loss to cash used in operating activities    
Depreciation and amortization 102 79
Amortization of debt discount 5
Inventory write-down 20 99
Loss on debt extinguishment – related party 19,324
Change in fair value of derivative liability (2,203) (9)
Fair value of stock options 1,601
Changes in operating assets and liabilities:    
Inventory (38) 18
Prepaid and other current assets 155 128
Operating lease right-of-use asset 150 156
Accounts payable, accrued expenses and customer advances (150) (262)
Accrued interest 915 952
Customer advances (7)
Operating lease liability (176) (152)
Cash used in operating activities (2,483) (2,178)
Cash used in investing activities:    
Purchase of property and equipment (67) (23)
Cash used in investing activities (67) (23)
Cash flows from financing activities:    
Proceeds from issuance of common stock 2,623 2,177
Proceeds from issuance of convertible notes payable 120
Principal payments of notes payable (176) (66)
Cash provided by financing activities 2,447 2,231
Net increase (decrease) in cash and cash equivalents (103) 30
Cash and cash equivalents-beginning of period 124 15
Cash and cash equivalents-end of period 21 45
Cash paid for:    
Interest 160
Income taxes
Supplemental schedule of non-cash transactions:    
Fair value of modified warrants - related party 33
Notes payable issued for the purchase of property and equipment 500 155
Fair value of a convertible note payable 9,261
Extinguishment of note payable and accrued interest – related party 12,164
Conversion feature of convertible note payable – related party accounted as derivative liability 22,194
Reclassification of prepaid expense to property and equipment 21
Adjustment to interest expense to account for the effective interest rate of note payable $ 61