v3.25.3
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Income (Loss) $ (5,010) $ 16,574
Less: Net Income from Discontinued Operations 0 16,437
Net Income (Loss) from Continuing Operations (5,010) 137
Adjustments to Reconcile Net Income (Loss) to Net Cash Used in Operating Activities:    
Deferred Income Tax Benefit (32) (112)
Provision for Allowance for Credit Losses 0 110
Loss (Gain) on Extinguishment of Debt 174 (15,182)
Change in Fair Value of Derivative Liability (191) 680
Non-Cash Interest Expense (Income), Net 48 (1)
Loss on Disposal of Assets 0 493
Depreciation and Amortization 597 513
Amortization of Operating Lease Right-of-Use Asset 150 770
Stock-Based Compensation 39 382
Unrealized Loss on Investments 0 (167)
Impairment Loss 0 1,709
Change in Operating Assets and Liabilities:    
Accounts Receivable (82) 120
Inventory 498 370
Prepaid Expenses & Other Current Assets 418 123
Other Assets (70) 1,282
Accounts Payable & Accrued Liabilities 1,507 7,955
Operating Lease Liabilities (409) (849)
Net Cash Used in Operating Activities - Continuing Operations (1,508) (1,667)
Net Cash Provided by Operating Activities - Discontinued Operations 0 359
NET CASH USED IN OPERATING ACTIVITIES (1,508) (1,308)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of Property and Equipment (35) (8)
Proceeds from Notes Receivable 221 89
Issuance of Notes Receivable (500) 0
Net Cash from Acquisitions (655) 959
Proceeds from Sale of Investments 0 1,300
Net Cash (Used in) Provided by Investing Activities - Continuing Operations (969) 2,340
Net Cash Used in Investing Activities - Discontinued Operations 0 (3)
NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES (969) 2,337
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from Issuance of Notes Payable 2,375 0
Payments of Debt Principal (550) (420)
Net Cash Provided by (Used in) Financing Activities - Continuing Operations 1,825 (420)
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES 1,825 (420)
NET CHANGE IN CASH (652) 609
Cash at Beginning of Period 1,040 416
CASH AT END OF PERIOD 388 1,025
SUPPLEMENTAL DISCLOSURE FOR OPERATING ACTIVITIES:    
Cash Paid for Interest 147 984
SUPPLEMENTAL DISCLOSURE FOR NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Accretion of Mezzanine Equity 1,365 292
Right-of-Use Assets Obtained in Exchange for Lease Liabilities 1,276 0
Conversion of Accounts Payable to Note Payable 0 337
Non-Cash Consideration for Business Combinations, Including Liabilities Assumed 20,665 25,010
Related Party [Member]    
Change in Operating Assets and Liabilities:    
Related Party Accounts Payable $ 855 $ 0

Source