v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Cash Flows - Operating Activities:          
Net income (loss) $ 10,325 $ (20,657) $ 5,704 $ (18,624)  
Adjustments to reconcile net income to net cash (used in) provided by operating activities          
Stock-based compensation     3,513 0  
Depreciation and amortization     634 570  
Amortization of right-of-use assets     268 268  
Allowance for credit losses     112 16  
Loss on disposal and impairment of assets     210 0  
Loss (Gain) on extinguishment of debt 477 0 477 (5,205)  
Change in fair value of derivative liabilities     (2,186) 17,633  
Gain on sale of patents     (5,000) 0  
Amortization of debt issuance costs and debt discounts     1,416 4,792  
Gain on lease modification     (7) 0  
Accrued interest and accrued interest, related party     0 2,749  
Proceeds from tenant improvement funds     586 0  
Changes in operating assets and liabilities          
Accounts receivable     (1,387) 66  
Inventory     (2,665) (480)  
Prepaid expenses and other assets     (1,009) 225  
Accounts payable     264 (1,013)  
Accrued expenses and contract liabilities     (294) 819  
Operating lease payments     (79) (102)  
Net Cash Flows Provided by Operating Activities     557 1,714  
Cash Flows - Investing Activities:          
Purchase of property and equipment     (1,846) (254)  
Proceeds from sale of patents     5,000 0  
Net Cash Flows Provided by (Used in) Investing Activities     3,154 (254)  
Cash Flows - Financing Activities:          
Proceeds from secured term loan     23,000 0  
Proceeds from secured revolving credit facility     655 0  
Payment of debt issuance costs     (371) 0  
Proceeds from exercises of stock options     359 0  
Payment of note payable     (27,747) (2,175)  
Proceeds from factoring, net     0 449  
Payments of principal on finance lease and extinguishment of lease liability     (242) (193)  
Net Cash Flows Used in Financing Activities     (4,346) (119)  
Effect of Exchange Rates on Cash     0 121  
Net Change in Cash During Period     (635) 1,462  
Cash at Beginning of Period     10,237 1,797 $ 1,797
Cash at End of Period $ 9,602 $ 3,259 9,602 3,259 $ 10,237
Supplemental Information:          
Cash paid for interest     3,291 3,189  
Non-cash Investing and Financing Activities:          
Capitalize interest into senior secured debt     549 3,850  
Shares granted in lieu of board of director fees     77 0  
Stock options granted in lieu of cash bonus     117 0  
Right-of-use assets obtained in exchange for lease liabilities     430 0  
Lease liabilities reduced upon lease modification     99 0  
RSUs granted in exchange for services     10 0  
Warrants issued in conjunction with convertible promissory notes     0 3,633  
Conversion of asset-backed secured promissory notes to convertible promissory notes     0 4,584  
Write off deferred merger costs     0 1,226  
Nonrelated Party          
Cash Flows - Financing Activities:          
Proceeds from convertible and promissory note payable     0 1,300  
Related Party          
Cash Flows - Financing Activities:          
Proceeds from convertible and promissory note payable     0 500  
Conversion of Debt          
Non-cash Investing and Financing Activities:          
Shares issued for settlement of debt     $ 0 $ 1,412