v3.26.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
7 Months Ended 12 Months Ended
Dec. 31, 2025
May 25, 2025
May 26, 2024
Cash flows from operating activities:      
Net (loss) income $ (17,961) $ (38,717) $ 12,013
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:      
Depreciation 5,541 8,027 7,954
Stock-based compensation 5,671 10,158 6,201
Non-cash interest expense, inclusive of related party 15,211 20,247 15,442
Change in fair value of debt derivative liability, related party 1,573 (409) (39,500)
Loss on sale or disposal of assets 0 7,776 18
Gain on settlement of lease liability 0 (2,642) 0
Other, net 395 49 1,828
Changes in operating assets and liabilities:      
Accounts receivable, inclusive of related party 2,286 (2,262) (3,263)
Contract assets (676) (2,910) 871
Inventory 3,206 7,688 862
Other assets (546) 378 2,854
Accounts payable (1,737) (1,670) (6,676)
Accrued registration rights penalty and interest (4,703) 0 0
Accrued expenses and other liabilities (930) (5,919) 1,653
Net cash provided by (used in) operating activities 7,330 (206) 257
Cash flows from investing activities:      
Purchases of property, plant, and equipment (3,696) (13,415) (18,395)
Proceeds from sale of equipment 10,000 7,000 0
Net cash provided by (used in) investing activities 6,304 (6,415) (18,395)
Cash flows from financing activities:      
Issuance of common stock, net of fees 0 23,850 0
Payments on revolving credit facility (63,626) (145,758) (146,704)
Proceeds from revolving credit facility 61,126 128,567 149,586
Customer deposit 0 0 5,000
Proceeds from finance lease incentive 0 2,400 0
Payments related to employee stock plans (1,133) (1,270) (152)
Other financing activities (797) (1,365) (221)
Net cash (used in) provided by financing activities (4,430) 6,424 7,509
Net increase (decrease) in cash and cash equivalents 9,204 (197) (10,629)
Cash and cash equivalents, beginning of period 8,265 8,462 19,091
Cash and cash equivalents, end of period $ 17,469 $ 8,265 $ 8,462