XML 23 R7.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Cash flows from operating activities    
Net loss $ (3,803,000) $ (1,555,000)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:    
Stock option compensation expense 1,107,000 1,027,000
Common stock issued for services 333,000 265,000
Bad debt expense 37,000 9,000
PPP loan forgiveness 0 (97,000)
Amortization of debt discount 67,000 0
Amortization of right-of-use operating lease assets 55,000 48,000
Amortization of right-of-use finance lease asset 33,000 0
Operating lease liabilities (50,000) (39,000)
Finance lease liability (43,000) 0
(Gain) loss on investment in South Korean joint venture (9,000) 1,000
Depreciation expense 78,000 72,000
Changes in assets and liabilities:    
Accounts receivable (2,368,000) 499,000
Inventories (114,000) (23,000)
Prepaid expenses and other assets 33,000 (7,000)
Deposits 68,000 (36,000)
Contract liabilities 0 (218,000)
Net cash (used in) provided by operating activities (3,948,000) 330,000
Cash flows from investing activities    
Equipment purchases 0 (1,221,000)
Proceeds from note receivable 192,000 0
Net cash provided by (used in) investing activities 192,000 (1,221,000)
Cash flows from financing activities    
Proceeds from sale of common stock, net of commissions 793,000 624,000
Proceeds from note payable 50,000 0
Proceeds from warrant exercise 0 216,000
Proceeds from option exercise 0 85,000
Repayment of debt obligations (9,000) (8,000)
Proceeds from Clyra Medical debt obligations 1,261,000 0
Net cash provided by financing activities 3,699,000 2,082,000
Net effect of foreign currency translation (20,000) 35,000
Net change in cash (77,000) 1,226,000
Cash and cash equivalents at beginning of period 3,548,000 3,539,000
Cash and cash equivalents at end of period 3,471,000 4,765,000
Supplemental disclosures of cash flow information    
Interest 37,000 14,000
Income taxes 0 5,000
Short-term lease payments not included in lease liabilities 12,000 25,000
Non-cash investing and financing activities    
Conversion of accounts receivable to a note receivable 3,764,000 0
Allocation of noncontrolling interest 504,000 (2,166,000)
Fair value of Clyra Medical warrants issued as debt discount 162,000 0
Clyra Medical dividend Series A Preferred stock 172,000 172,000
Conversion of BETI Common Stock to BioLargo Common Stock [Member]    
Non-cash investing and financing activities    
Conversion of BETI common stock to BioLargo common stock 0 50,000
Clyra Medical Technologies [Member]    
Cash flows from financing activities    
Proceeds from warrant exercise 1,309,000 0
BETI Common Stock [Member]    
Cash flows from financing activities    
Proceeds from sale of common stock 0 50,000
Clyra Medical Common Stock [Member]    
Cash flows from financing activities    
Proceeds from sale of common stock 295,000 1,115,000
Entities, Excluding Partially Owned Subsidiary [Member]    
Changes in assets and liabilities:    
Accounts payable and accrued expenses 484,000 14,000
Partially Owned Subsidiary [Member]    
Changes in assets and liabilities:    
Accounts payable and accrued expenses $ 144,000 $ 370,000