v3.24.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Cash Flows From Operating Activities    
Net loss $ (9,329) $ (5,938)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 727 645
Impairment of Armor 4,457
Amortization of right of use asset 428 560
Amortization of intangible assets 4 4
Stock based compensation 75 224
Change in fair value of derivative liabilities (3,459) (5,237)
(Gain) loss on disposal of equipment 8 (17)
Bad debt expense 13 53
Changes in operating assets and liabilities:    
Trade accounts receivable 332 15
Prepaid expenses and other current assets 241 (231)
Inventories 171 (328)
Accounts payable and accrued liabilities (788) 176
Other liabilities (2) (370)
Payments on operating lease liability (396) (543)
Net cash used in operating activities (7,518) (10,987)
Cash Flows From Investing Activities    
Purchase of property and equipment (544) (456)
Proceeds from notes receivable, net of imputed interest 320 17
Proceeds from sale of property and equipment 20
Net cash used in investing activities (204) (439)
Cash Flows From Financing Activities    
Proceeds from issuance of warrant derivative liabilities 3,366 6,650
Proceeds from issuance of common stock and prefunded warrants, net of cash fees 6,075 4,840
Proceeds from issuance of common stock in connection with exercise of warrants 2
Payments on debt (247) (88)
Redemption of Preferred Stock Series E (2)
Net cash provided by financing activities 9,196 11,400
Net increase (decrease) in cash and cash equivalents 1,474 (26)
Cash and cash equivalents at beginning of period 3,340 6,245
Cash and cash equivalents at end of period 4,814 6,219
Noncash Investing and Financing Activities    
Debt issued for prepaid insurance 335
Right of use asset for amended lease liability 307 (88)
Agent warrant offering cost allocated to equity 13
Reduction of derivative liability upon exercise of warrants 1 5,753
Right of use asset for new lease liability 114
Par value of common stock upon cashless exercise of warrants 15
Par value of common stock upon exercise of prefunded warrants 2
Supplemental Cash Flow Information    
Cash paid for interest $ 15 $ 2

Source