v3.24.1.u1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Cash Flows Used in Operating Activities    
Net loss $ (47,100) $ (66,304)
Adjustment to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 1,048 1,374
Amortization of intangible assets 1,649 6,082
Amortization of right-of-use asset 254 706
Stock based compensation 1,003 3,656
Amortization of warrant liability to redemption value 20 0
Gain on fair value of warrant liability 71 0
Change in fair value of derivative asset 4 0
Change in fair value of warrant asset (796) 0
Amortization of debt discount (32) 0
Warrant inducement expense 3,361 0
Loss on discontinued operations 2,303 0
Unrealized (gain)/loss on foreign currency transactions (427) 1,707
Gain on settlement with FOXO (1,142) 0
Amortization of debt issuance costs 2,627 489
Earnout payment expense benefit 0 (2,827)
Accrued interest income, related party 0 (278)
Deferred income tax 2,593 (1)
Unrealized (gain)/loss on equity securities (5,609) 7,904
Impairment of goodwill and intangibles 0 12,199
Distribution of equity method investment shares to employees as compensation 666 0
Loss on exchange of debt for equity 124 0
Realized loss on sale of equity securities 6,692 151
Unrealized loss on equity method investment 0 1,784
Gain on conversion of note receivable 0 (791)
Other (49) 190
Changes in operating assets and liabilities:    
Accounts receivable and other receivables (532) (115)
Inventory (1,277) (565)
Prepaid expenses and other current assets 2,383 1,375
Other assets 3 33
Accounts payable 873 182
Accrued liabilities 1,818 858
Income tax liabilities (115) 119
Deferred revenue 631 (1,214)
Operating lease obligation (257) (677)
Net Cash Used in Operating Activities (29,213) (33,963)
Cash Flows Used in Investing Activities    
Purchase of property and equipment (172) (245)
Investment in capitalized software (185) (948)
Sales of treasury bills 0 43,001
Sales of equity securities 323 229
Purchases of convertible note 0 (5,500)
Issuance of note receivable (3,003) (150)
Proceeds from repayment of note receivable 150 0
Issuance of Convertible Note Receivable and Warrants (3,000) 0
Net Cash (Used in) Provided by Investing Activities (5,887) 36,387
Cash From Financing Activities    
Net proceeds from issuance of preferred stock and warrants 0 46,906
Net proceeds from promissory note 364 12,339
Taxes paid related to net share settlement of restricted stock units 0 (336)
Net proceeds from issuance of warrants 1,409 0
Distribution to shareholders related to Spin-off of CXApp (10,003) 0
Distribution to trust related to spin off of Grafiti Holding (369) 0
Net proceeds from ATM stock offerings 26,508 14,088
Common shares issued for exercise of warrants 4,496 0
Common shares issued for net proceeds from warrants 0 1
Repayment of CXApp acquisition liability (197) (5,136)
Net Cash Provided By (Used in) Financing Activities 22,208 (34,586)
Effect of Foreign Exchange Rate on Changes on Cash 32 (83)
Net Decrease in Cash and Cash Equivalents (12,860) (32,245)
Cash and Cash Equivalents - Beginning of year 20,235 52,480
Cash and Cash Equivalents - End of year 7,375 20,235
Balances included in the Consolidated Balance Sheets:    
Cash and cash equivalents 6,254 9,284
Cash included in current assets of discontinued operations 1,121 10,951
Cash and Cash Equivalents - End of Year 7,375 20,235
Cash paid for:    
Interest 0 2
Income Taxes 17 125
Non-cash investing and financing activities    
Common shares issued for extinguishment of debt 9,193 3,650
Right-of-use asset obtained in exchange for lease liability 0 284
Investment in equity securities through conversion of note receivable 0 6,776
Common shares issued for CXApp acquisition 0 3,697
Noncash debt modification fees 144 0
Marketable securities received for settlement of FOXO 1,142 0
Noncash exercise of liability classified warrants to common shares 581 0
Changes in non-controlling interest due to capital contribution 1,461 0
Common shares issued in exchange for warrants 0 14
CxApp    
Non-cash investing and financing activities    
Noncash net assets distribution to shareholders related to Spin-off 14,227 0
Grafiti Holdings    
Non-cash investing and financing activities    
Noncash net assets distribution to shareholders related to Spin-off 131 0
Series 7 Preferred Stock    
Cash From Financing Activities    
Cash paid for redemption of preferred stock 0 (49,250)
Series 8 Preferred Stock    
Cash From Financing Activities    
Cash paid for redemption of preferred stock $ 0 $ (53,198)

Source