v3.24.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2024
Mar. 31, 2024
Sep. 30, 2023
Mar. 31, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities                
Net income (loss) $ (501) $ (1,849) $ (208) $ (209) $ (3,854) $ (1,096) $ (2,818) $ (3,058)
Adjustments to reconcile net loss to net cash used in operating activities:                
Amortization and depreciation         172 5    
Foreign exchange gain         (1) (3)    
Noncash interest expense         78 91    
Noncash lease expense         57 54    
Change in deferred taxes         0 1    
Share-based compensation         753 165    
Loss on liquidation of Ellmount Support         10 0    
Changes in operating assets and liabilities:                
Due from/to affiliates         523 909    
Prepaid expenses and other current assets         (162) 481    
Other assets         208 (27)    
Accounts payable         917 (889)    
Accrued expenses         (336) 982    
Player liabilities         280 28    
Other liabilities         0 (66)    
Operating lease liabilities         0 (56)    
Net cash (used in) provided by operating activities         (1,355) 579    
Cash flows from investing activities                
Investment in capitalized software         (150) (307)    
Purchase of property and equipment         (175) (87)    
Net cash used in investing activities         (325) (394)    
Cash flows from financing activities                
Payment of deferred offering costs         (163) (319)    
Proceeds from issuance of debt         500 0    
Liquidation of Ellmount Support         (3) 0    
Net cash (used in) provided by financing activities         334 (319)    
Effect of exchange rate changes on cash, cash equivalents and restricted cash         222 (22)    
Net change in cash, cash equivalents, and restricted cash         (1,124) (156)    
Cash, cash equivalents, and restricted cash – beginning of period   $ 4,045   $ 4,150 4,045 4,150 4,150  
Cash, cash equivalents, and restricted cash – end of period $ 2,921   $ 3,994   2,921 3,994 $ 4,045 $ 4,150
Supplemental disclosure of cash flow:                
Cash paid for taxes         0 28    
Non-cash financing activities:                
Conversion of related party debt into common stock         0 5,000    
Acquisition of right of use asset in exchange for lease obligations         $ 975 $ 0    

Source