v3.25.3
Condensed Consolidated Balance Sheets - USD ($)
$ in Thousands
Sep. 30, 2025
Dec. 31, 2024
Current Assets    
Cash and cash equivalents $ 32,198 $ 4,105
Accounts receivable, net of allowance for credit losses of $37 and $18 as of September 30, 2025 and December 31, 2024, respectively 2,095 706
Other receivables 38 538
Inventories 1,433 2,214
Prepaid expenses and other current assets 918 1,018
Total Current Assets 36,682 8,581
Property and equipment, net 242 206
Operating lease right-of-use asset, net 243 340
Intangible assets, net 1,169 1,884
Goodwill 9,160 12,072
Other assets 435 1,208
Total Assets 47,931 24,291
Current Liabilities    
Accounts payable 2,560 5,487
Accrued expenses and other current liabilities 2,263 6,703
Accrued interest 342 522
Customer deposits 1,350 1,350
Warrant liability 28,228
Operating lease obligation, current 98 119
Deferred revenue 737 532
Short-term debt 2,657
Total Current Liabilities 35,578 17,421
Long Term Liabilities    
Long-term debt   65
Operating lease obligation, noncurrent 155 231
Total Liabilities 35,733 17,717
Commitments and Contingencies (Note 17)
Mezzanine Equity    
Representative and placement agent warrants, net of issuance costs of $96 1,744
Stockholders’ Equity    
Preferred Stock value
Common Stock - $0.001 par value; 500,000,000 shares authorized; 30,861,816 shares issued and outstanding as of September 30, 2025 and 1,685,021 shares issued and outstanding as of December 31, 2024 31 2
Additional paid-in capital 150,263 99,425
Accumulated other comprehensive income (loss) 898 (622)
Accumulated deficit (140,738) (93,562)
Total Stockholders’ Equity 10,454 6,574
Total Liabilities, Mezzanine Equity, and Stockholders’ Equity 47,931 24,291
Series 4 Convertible Preferred Stock    
Stockholders’ Equity    
Preferred Stock value
Series 5 Convertible Preferred Stock    
Stockholders’ Equity    
Preferred Stock value
Series 9 Preferred Stock    
Stockholders’ Equity    
Preferred Stock value 1,331
Related Party    
Current Liabilities    
Related party payables $ 51

Source