v3.25.2
Condensed Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2024
Mar. 31, 2024
Jun. 30, 2023
Mar. 31, 2023
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Cash Flows From Operating Activities              
Net income (loss) $ 5,272 $ 296 $ 2,418 $ (3,798) $ 5,568 $ (1,380)  
Adjustments to reconcile net loss to net cash used in operating activities              
Depreciation 55   68   104 124  
Gain on sale of property and equipment         (70)  
Change in fair value of warrant derivative liability         (3,526) 84  
Change in fair value of derivative liability (2,281) (384) (1,591)   (2,665) (244) $ 249
Loss on settlement of derivative   93   262  
Loss on lease incentive         184  
Accretion of debt discount         162 342  
Gain on settlement of debt (41)     (147)  
Change in operating assets and liabilities              
Accounts receivable         (23)  
Prepaid expenses and other current assets         (35)  
Intangible digital assets         (3) 9  
Other assets         3  
Accounts payable         103 435  
Accounts payable - related party         25  
Accrued expenses         52 (96)  
Deferred revenue         (30)  
Security deposit         269  
Net cash used in operating activities         (350) (143)  
Cash Flows From Financing Activities              
Proceeds from issuance of stock under lease agreement         240 100  
Repayment of loan payable         (200)  
Proceeds from loans payable         105  
Net cash provided by financing activities         345 (100)  
Net change in cash and cash equivalents         (5) (243)  
Cash and cash equivalents, beginning of period   $ 8   $ 538 8 538 538
Cash and cash equivalents, end of period $ 3   $ 295   3 295 $ 8
Supplemental disclosure of cash flow information              
Cash paid for interest         28  
Cash paid for income tax          
Non-cash investing and financing activities              
Cashless exercise of warrants and extinguishment of related warrant derivative liability         63 300  
Conversion of convertible note into common stock         $ 157