XML 17 R7.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Cash flows from operating activities    
Net loss $ (11,047,000) $ (2,615,000)
Adjustments to reconcile net loss to net cash used in operating activities:    
Credit loss expense 3,849,000 0
Stock option compensation expense 1,951,000 1,264,000
Common stock issued for services 388,000 365,000
Bad debt expense 37,000 13,000
PPP loan forgiveness 0 (97,000)
Amortization of debt discount 106,000 0
Amortization of right-of-use operating lease assets 106,000 73,000
Amortization of right-of-use finance lease asset 51,000 0
Operating lease liabilities (100,000) (60,000)
Finance lease liability (65,000) 0
(Gain) loss on investment in South Korean joint venture (9,000) 4,000
Depreciation expense 112,000 115,000
Changes in assets and liabilities:    
Accounts receivable (1,958,000) (610,000)
Inventories (79,000) (85,000)
Prepaid expenses and other assets 11,000 (7,000)
Deposits (10,000) (35,000)
Contract liabilities 0 (284,000)
Net cash used in operating activities (6,707,000) (1,290,000)
Cash flows from investing activities    
Equipment purchases (33,000) (1,260,000)
Proceeds from note receivable 481,000 0
Net cash provided by (used in) investing activities 448,000 (1,260,000)
Cash flows from financing activities    
Proceeds from sale of common stock, net of commissions 1,542,000 609,000
Proceeds from debt obligation 50,000 0
Proceeds from warrant exercise 0 756,000
Proceeds from option exercise 0 153,000
Proceeds from sale of common stock   349,000
Repayment of debt obligations (18,000) (12,000)
Proceeds from Clyra Medical debt obligations 1,261,000 0
Net cash provided by financing activities 7,269,000 2,846,000
Net effect of foreign currency translation (12,000) 47,000
Net change in cash 998,000 343,000
Cash and cash equivalents at beginning of period 3,548,000 3,539,000
Cash and cash equivalents at end of period 4,546,000 3,882,000
Supplemental disclosures of cash flow information    
Interest 246,000 12,000
Income taxes 0 0
Short-term lease payments not included in lease liabilities 21,000 37,000
Non-cash investing and financing activities    
Conversion of accounts receivable to a note receivable 3,764,000 0
Allocation of noncontrolling interest 3,346,000 84,000
Fair value of Clyra Medical warrants issued as debt discount 162,000 0
Clyra Medical dividend Series A Preferred stock 259,000 259,000
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 25,000 50,000
Conversion of Debt into Shares of Common Stock [Member]    
Non-cash investing and financing activities    
Conversion of Clyra note payable into Clyra shares 0 119,000
BioLargo Energy Technologies, Inc (BETI) [Member]    
Cash flows from financing activities    
Proceeds from BETI unit offering 100,000 0
Clyra Medical Technologies [Member]    
Cash flows from financing activities    
Proceeds from warrant exercise 1,894,000 0
Non-cash investing and financing activities    
Clyra Medical right-of-use asset and operating lease liability 184,000 0
BETI Common Stock [Member]    
Cash flows from financing activities    
Proceeds from sale of common stock 0 50,000
Clyra Medical Preferred Stock, Series B [Member]    
Cash flows from financing activities    
Proceeds from Clyra Medical preferred series B 2,145,000 0
Clyra Medical Common Stock [Member]    
Cash flows from financing activities    
Proceeds from sale of common stock 295,000 1,290,000
Entities, Excluding Partially Owned Subsidiary [Member]    
Changes in assets and liabilities:    
Accounts payable and accrued expenses (55,000) 118,000
Partially Owned Subsidiary [Member]    
Changes in assets and liabilities:    
Accounts payable and accrued expenses $ 5,000 $ 551,000