XML 14 R6.htm IDEA: XBRL DOCUMENT v3.23.3
Condensed Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2023
Mar. 31, 2023
Sep. 30, 2022
Mar. 31, 2022
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2022
Cash Flows From Operating Activities              
Net loss $ 701,000 $ (3,798,000) $ (16,416,000) $ (1,518,000) $ (679,000) $ (17,899,000)  
Adjustments to reconcile net loss to net cash used in operating activities              
Depreciation 68,000   50,000   192,000 147,000  
Gain on sale of property and equipment         (70,000)  
Gain on settlement of debt (10,000)   48,000   (10,000)  
Change in fair value of warrant derivative liability         (166,000) 3,517,000  
Change in fair value of derivative liability (1,080,000)   6,318,000   (1,324,000) 6,318,000 $ (984,000)
Loss on settlement of derivative (47,000)   178,000   215,000 757,000  
Loss on lease incentive     184,000  
Accretion of debt discount         715,000 5,339,000  
Change in operating assets and liabilities              
Accounts receivable         (28,000) 145,000  
Prepaid expenses and other current assets         4,000 113,000  
Intangible digital assets         4,000 (5,000)  
Other assets         3,000 (3,000)  
Operating lease liability         1,000  
Accounts payable         416,000 336,000  
Accrued expenses         1,000 (95,000)  
Contract liability         (30,000) 33,000  
Security deposit         269,000 (140,000)  
Net cash used in operating activities         (304,000) (1,436,000)  
Cash Flows From Investing Activities              
Purchase of property and equipment         (68,000)  
Net cash provided by (used in) investing activities         (68,000)  
Cash Flows From Financing Activities              
Proceeds from issuance of stock under lease agreement         220,000  
Proceeds from convertible note payable         1,335,000  
Proceeds from sale of stock under equity purchase agreement, net of issuance costs         228,000  
Repayment of loan payable         (200,000) (71,000)  
Proceeds from notes payable, related party         20,000  
Proceeds from loans payable         33,000  
Net cash provided by financing activities         40,000 1,525,000  
Net change in cash and cash equivalents         (264,000) 21,000  
Cash and cash equivalents and restricted cash, beginning of period   $ 538,000   $ 1,230,000 538,000 1,230,000 1,230,000
Cash and cash equivalents and restricted cash, end of period $ 274,000   $ 1,251,000   274,000 1,251,000 $ 538,000
Supplemental disclosure of cash flow information              
Cash paid for interest          
Cash paid for income tax          
Non-cash investing and financing activities              
Conversion of notes payable into common stock         140,000  
Settlement of warrants with Common Stock         69,000  
Cashless exercise of warrants and extinguishment of related warrant derivative liability         300,000 988,000  
Discount related to convertible promissory note         1,500,000  
Derivative liabilities related to convertible debt and warrants         6,761,000  
Accounts payable settled with loan payable         $ 38,000