| Cash Flow | 2025-09-30 | 2025-06-30 |
|---|---|---|
| Net loss | -18,206 | -15,085 |
| Depreciation and rou asset amortization | 801 | 542 |
| Amortization of intellectual property | 53 | 36 |
| Fair value of common stock issued for director fees | 0 | - |
| Fair value of common stock issued for consulting services | 261 | 261 |
| Stock-based compensation | 1,499 | 1,047 |
| Change in fair value of warrant liability | -1,255 | -1,327 |
| Amortization of deferred financing costs | 336 | 336 |
| Loss on extinguishment of debt | -639 | -639 |
| Impairment and loss on disposal of property, plant and equipment | -9,037 | -9,012 |
| Inventory net realizable value adjustment | 0 | 0 |
| Write off of debt issuance costs | 0 | 0 |
| Accounts receivable | 0 | 0 |
| Inventory | -7 | -6 |
| Prepaid expenses and other current assets | -77 | -23 |
| Accounts payable | -96 | 91 |
| Accrued expenses | -624 | -766 |
| Other assets and liabilities | 177 | 114 |
| Net cash used in operating activities | -7,648 | -5,299 |
| Purchases of property, plant and equipment | 421 | 421 |
| Proceeds from sale of property, plant and equipment | 4,382 | 4,347 |
| Proceeds from note receivable | 100 | 100 |
| Proceeds from refund of equipment deposit | 1,141 | 1,141 |
| Equipment deposits | 231 | 231 |
| Net cash provided by (used in) investing activities | 4,971 | 4,936 |
| Proceeds from issuance of common stock and warrants, net of transaction costs | 0 | 0 |
| Proceeds from employee stock purchase plan | 0 | 0 |
| Principal payments on notes payable | -4,500 | -4,500 |
| Principal payments on finance leases | 30 | 20 |
| Cash paid cash in lieu of fractional shares reverse split | 2 | - |
| Cash paid for tax withholdings on rsus vesting | 108 | 67 |
| Debt issuance costs | 0 | 0 |
| Proceeds from eloc, net-Eloc | 903 | 69 |
| Proceeds from eloc, net-ATM | 5,921 | 2,735 |
| Net cash provided by financing activities | 2,184 | -1,783 |
| Net decrease in cash and cash equivalents | -493 | -2,146 |
| Cash and cash equivalents at beginning of period | 4,079 | - |
| Cash and cash equivalents at end of period | 3,586 | - |
Aqua Metals, Inc. (AQMS)
Aqua Metals, Inc. (AQMS)