v3.24.3
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Sep. 30, 2024
Dec. 31, 2023
Current Assets    
Cash and cash equivalents $ 511 $ 5
Accounts receivable, net of allowance for credit losses of $33 and $0 as of September 30, 2024 and December 31, 2023, respectively 610 0
Other receivables 552 101
Inventory 2,730 0
Note receivable available for sale, at fair value 3,601 0
Warrant asset 424 0
Prepaid expenses and other current assets 1,704 125
Total Current Assets 10,132 231
Property and equipment, net 235 12
Operating lease right-of-use asset, net 522 0
Intangible assets, net 4,778 266
Goodwill 12,738 0
Other assets 878 0
Total Assets 29,283 509
Current Liabilities    
Accrued expenses and other current liabilities 8,659 1,127
Accrued interest 940 560
Customer deposits 1,350 1,350
Warrant liability 0 497
Operating lease obligation, current 217 0
Deferred revenue 526 0
Short-term debt 2,620 6,690
Total Current Liabilities 22,037 13,259
Long Term Liabilities    
Long-term debt 65 18,546
Operating lease obligation, noncurrent 316 0
Other liabilities, noncurrent 0 333
Total Liabilities 22,418 32,138
Commitments and Contingencies (Note 18)
Stockholders’ Equity (Deficit)    
Common Stock - $0.001 par value; 500,000,000 shares authorized; 38,008,995 and 3,197,771 shares issued and outstanding as of September 30, 2024 and December 31, 2023, respectively. 38 3
Additional paid-in capital 79,332 26,327
Accumulated other comprehensive loss 524 0
Accumulated deficit (79,706) (57,959)
Total Stockholders’ Equity (Deficit) 6,865 (31,629)
Total Liabilities and Stockholders’ Equity (Deficit) 29,283 509
Related Party    
Current Liabilities    
Payable 100 540
Nonrelated Party    
Current Liabilities    
Payable 7,625 2,495
Series 4 Convertible Preferred Stock    
Stockholders’ Equity (Deficit)    
Preferred stock 0 0
Series 5 Convertible Preferred Stock    
Stockholders’ Equity (Deficit)    
Preferred stock 0 0
Series 9 Preferred Stock    
Stockholders’ Equity (Deficit)    
Preferred stock $ 6,677 $ 0

Source