v3.26.1
Condensed Statements of Cash Flows - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2026
Mar. 31, 2025
Dec. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net loss $ (2,162) $ (442) $ (3,474)
Adjustments to reconcile net loss to net cash used in operating activities:      
Stock based compensation expense 25    
Provision for credit losses 126    
Right of use asset amortization expense 14 12 17
Issuance of Series B Preferred Stock for services     108
Changes in operating assets and liabilities:      
Accounts receivable (909) (1,520) (3,553)
Network financing receivable 53 (389) (513)
Inventories (23) 592 (1,450)
Prepaid expenses and other assets 107 15 (258)
Accounts payable (719) 628 1,523
Accrued expenses and other current liabilities 66 (59) 40
Deferred revenue 910 (317) 4,335
Related party payables   (56) (98)
Net investment in lease 37 11 (531)
Lease right-of-use lease liabilities payments (14) (11) (17)
Net cash used in operating activities (2,489) (1,536) (3,871)
CASH FLOWS FROM INVESTING ACTIVITIES:      
Cash acquired from reverse recapitalization with DeltaMax     250
Net cash provided by investing activities     250
CASH FLOWS FROM FINANCING ACTIVITIES:      
Proceeds from related party debt   1,000 2,495
Proceeds from SAFE issuance   1,000  
Repayment of related party debt (86) (111) (1,294)
Repayment of notes payable (45) (58)  
Proceeds from payment of stock subscription receivable   30  
Proceeds from issuance of Series B stock     2,378
Net cash provided by (used in) financing activities (131) 1,861 3,579
NET CHANGE IN CASH (2,620) 325 (42)
CASH, beginning of period 6,154 287 329
CASH, end of period 3,534 612 287
SUPPLEMENTAL CASH FLOW INFORMATION:      
Cash payments for income taxes     2
Cash payments for interest $ 54 62 302
SUPPLEMENTAL NONCASH DISCLOSURE INVESTING AND FINANCING:      
Lease liabilities arising from obtaining right-of-use asset   $ 25 72
Conversion of Series A Convertible Preferred Stock for common stock in conjunction with reverse recapitalization     5,118
Phantom stock liability conversion as part of reverse recapitalization     116
Repurchase of Series seed stock for issuance of note payable     $ 1,000