XML 20 R6.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Cash flows from operating activities    
Net loss $ (5,132,000) $ (6,894,000)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock option compensation expense 2,071,000 1,872,000
Common stock issued for services 291,000 367,000
Impairment, Long-Lived Asset, Held-for-Use, Total 197,000 342,000
Inventory reserve 158,000 0
Common stock issued for interest 0 16,000
Interest expense related to amortization of the discount on convertible notes payable 17,000 119,000
Loss on investment in South Korean joint venture 15,000 15,000
PPP forgiveness (174,000) (43,000)
Amortization and depreciation expense 45,000 20,000
Changes in assets and liabilities:    
Accounts receivable (551,000) (29,000)
Inventories (35,000) 36,000
Deferred revenue (72,000) 41,000
Prepaid expenses and other assets (90,000) (57,000)
Right of use and lease liability, net 3,000 0
Deposit 105,000 79,000
Net cash used in operating activities (2,762,000) (3,937,000)
Cash flows from investing activities    
Equipment purchases (271,000) (21,000)
Patent purchase 0 (13,000)
Net cash used in investing activities (271,000) (34,000)
Cash flows from financing activities    
Proceeds from sale of common stock 3,617,000 4,882,000
Proceeds from warrant exercise 0 164,000
Proceeds from BioLargo stock option exercise 40,000 0
Repayment of note payable and line of credit 0 (828,000)
Repayment by Clyra on inventory line of credit (26,000) (37,000)
Proceeds from sale of preferred stock in Clyra Medical 225,000 0
Proceeds from Clyra Medical note payable 100,000 0
Net cash provided by financing activities 3,956,000 4,231,000
Net effect of foreign currency translation (34,000) (14,000)
Net change in cash 889,000 246,000
Cash at beginning of year 962,000 716,000
Cash at end of year 1,851,000 962,000
Supplemental disclosures of cash flow information    
Interest 36,000 99,000
Income taxes 3,000 2,000
Short-term lease payments not included in lease liability 99,000 52,000
Non-cash investing and financing activities    
Return of in-process research and development (Scion) 0 1,804,000
Cancellation of Clyra debt obligations and accounts payable (Scion) 0 (1,465,000)
Liability to Scion shareholders 0 (540,000)
Fair value of warrants issued with convertible notes and letter of credit 0 35,000
Conversion of convertible notes payable into common stock 0 328,000
Fair value of common stock issued to Lincoln Park as finance fee 240,000 0
Present value of new operating right of use and lease liability 443,000 186,000
Allocation of stock option expense within noncontrolling interest 1,287,000 1,149,000
Clyra Medical Common Stock [Member]    
Cash flows from financing activities    
Proceeds from sale of common stock 0 50,000
Entities, Excluding Partially Owned Subsidiary [Member]    
Changes in assets and liabilities:    
Accounts payable and accrued expenses 382,000 47,000
Accounts payable and accrued expenses 382,000 47,000
Partially Owned Subsidiary [Member]    
Changes in assets and liabilities:    
Accounts payable and accrued expenses 8,000 132,000
Accounts payable and accrued expenses $ 8,000 $ 132,000