v3.25.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Cash flows from operating activities:    
Net loss $ (4,328) $ (5,739)
Adjustments to reconcile net loss to cash used in operating activities:    
Impairment of long-lived assets - held for sale 293  
Amortization and depreciation 224 266
Amortization of right-of-use asset 67 62
Provision for credit losses 513 2
Loss on sale or disposal of machinery and equipment   65
Debt related charges included in interest expense 680 807
Equity-based compensation 26 181
Change in fair value of warrant liabilities 162  
Change in fair value of derivative liability   82
Change in inventory reserves (28) 431
Changes in operating assets and liabilities:    
Accounts receivable (2,638) (77)
Inventories (512) 1,026
Prepaid expenses and other assets (491) 486
Accounts payable 355 632
Accrued expenses 1,067 127
Accrued payroll (111) (417)
Accrued excise taxes and fees 1,811 291
Other liabilities (66) (480)
Net cash used in operating activities (2,976) (2,255)
Cash flows from investing activities:    
Acquisition of patents, trademarks, and licenses (49)  
Acquisition of property, plant and equipment (10) (7)
Proceeds from the sale of property, plant and equipment   22
Net cash (used in) provided by investing activities (59) 15
Cash flows from financing activities:    
Payments on notes payable (254) (545)
Net proceeds from warrant exercise   2,245
Taxes paid related to net share settlement of RSUs   (1)
Net cash (used in) provided by financing activities (254) 1,699
Net decrease in cash and cash equivalents (3,289) (541)
Cash and cash equivalents - beginning of period 4,422 2,058
Cash and cash equivalents - end of period 1,133 1,517
Non-cash transactions:    
Capital expenditures incurred but not yet paid 445 8
Deemed dividends   $ 3,589
Stock issued in connection with settled indebtedness 270  
Non-cash licensing arrangement 230  
Equity conversion of Senior Secured Credit Facility 3,132  
Conversion option remeasurement $ 283