| Condensed Combined Debtor-In-Possession Financial Information |
The financial statements included below represent the condensed combined financial statements of the Debtors only. These statements reflect the condensed combined
results of operations, financial position and cash flows of the Debtors, including certain amounts and activities between Debtor and non-Debtor subsidiaries of the Company, which are eliminated in the consolidated financial statements.
Condensed Combined Debtor’s Balance Sheet
(In thousands)
| |
|
December 31, 2025
|
|
|
ASSETS
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
6,489
|
|
|
Restricted cash
|
|
|
1,405
|
|
|
Marketable securities
|
|
|
2,580
|
|
|
Accounts receivable
|
|
|
2,657
|
|
|
Accounts receivable from non-debtor affiliates
|
|
|
86,167
|
|
|
Inventory
|
|
|
3,497
|
|
|
Prepaid expenses and other current assets
|
|
|
14,966
|
|
|
Total current assets
|
|
|
117,761
|
|
|
Property and equipment, net
|
|
|
31,145
|
|
|
Operating lease right-of-use assets
|
|
|
10,001
|
|
|
Intangible assets, net
|
|
|
6,792
|
|
|
Goodwill
|
|
|
1,750
|
|
|
Investment in non-debtor affiliates
|
|
|
52,770
|
|
|
Other non-current assets
|
|
|
13,171
|
|
|
Total assets
|
|
$
|
233,390
|
|
| |
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
4,741
|
|
|
Accrued and other current liabilities
|
|
|
15,233
|
|
|
Current portion of long-term debt
|
|
|
110,905
|
|
|
Total current liabilities
|
|
|
130,879
|
|
|
Other non-current liabilities
|
|
|
184
|
|
|
Total liabilities not subject to compromise
|
|
|
131,063
|
|
|
Liabilities subject to compromise
|
|
|
467,373
|
|
|
Total liabilities
|
|
|
598,436
|
|
|
Total stockholders’ deficit
|
|
|
(365,046
|
)
|
|
Total liabilities and stockholders’ deficit
|
|
$
|
233,390
|
|
Condensed Combined Debtor’s Statement of Operations
(In thousands)
| |
|
Year ended
December 31,2025
|
|
|
Revenue:
|
|
|
|
|
Products
|
|
$
|
30,374
|
|
|
Services
|
|
|
10,510
|
|
|
Total revenue
|
|
|
40,884
|
|
|
Cost of sales:
|
|
|
|
|
|
Products
|
|
|
111,096
|
|
|
Services
|
|
|
6,614
|
|
|
Non-debtor affiliates
|
|
|
2,436
|
|
|
Total cost of sales
|
|
|
120,146
|
|
|
Gross loss
|
|
|
(79,262
|
)
|
|
Operating expenses:
|
|
|
|
|
|
Research and development
|
|
|
111,271
|
|
|
Research and development expenses from non-debtor affiliates
|
|
|
24,342
|
|
|
Sales and marketing
|
|
|
12,419
|
|
|
Sales and marketing expenses from non-debtor affiliates
|
|
|
1,408
|
|
|
General and administrative
|
|
|
18,405
|
|
|
General and administrative expenses from non-debtor affiliates
|
|
|
3,758
|
|
|
Impairment of long-lived assets
|
|
|
5,233
|
|
|
Restructuring and other costs
|
|
|
25,869
|
|
|
Total operating expenses
|
|
|
202,705
|
|
|
Loss from operations
|
|
|
(281,967
|
)
|
|
Other income (expense), net:
|
|
|
|
|
|
Interest expense
|
|
|
(48,185
|
)
|
|
Interest income
|
|
|
4,444
|
|
|
Gain on extinguishment of debt
|
|
|
22,303
|
|
|
Loss from acquisition of EM4
|
|
|
(48
|
)
|
|
Changes in fair value of derivative liability
|
|
|
(3,308
|
)
|
|
Losses and impairments related to investments and certain other assets, and other income (expense)
|
|
|
(387
|
)
|
|
Total other income (expense), net
|
|
|
(25,181
|
)
|
|
Loss before reorganization items and provision for income taxes
|
|
|
(307,148
|
)
|
|
Reorganization items
|
|
|
46,349
|
|
|
Provision for income taxes
|
|
|
1,111
|
|
|
Net loss
|
|
|
(354,608
|
)
|
Condensed Combined Debtors’ Statement of Cash Flows
(In thousands)
| |
|
Year Ended
December 31, 2025
|
|
|
Cash flows from operating activities:
|
|
|
|
|
Net loss
|
|
$
|
(354,608
|
)
|
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
13,663
|
|
|
Amortization of operating lease right-of-use assets
|
|
|
4,281
|
|
|
Amortization of discount on marketable securities
|
|
|
(1,099
|
)
|
|
Loss on marketable securities
|
|
|
690
|
|
|
Vendor stock in lieu of cash program
|
|
|
12,785
|
|
|
Amortization of debt discount and issuance costs
|
|
|
7,955
|
|
|
Inventory write-offs and write-downs
|
|
|
12,458
|
|
|
Loss on firm purchase commitments
|
|
|
42,811
|
|
|
Change in the fair value of the derivatives
|
|
|
3,308
|
|
|
Gain or write-off on sale or disposal of property and equipment
|
|
|
166
|
|
|
Gain on extinguishment of debt
|
|
|
(22,303
|
)
|
|
Share-based compensation, including restructuring costs
|
|
|
8,706
|
|
|
Impairment of long-lived assets
|
|
|
5,233
|
|
|
Loss from acquisition of EM4
|
|
|
48
|
|
|
Provision for credit loss
|
|
|
2,186
|
|
|
Gain from sale of investment
|
|
|
(2,908
|
)
|
|
Change in product warranty and other
|
|
|
6,202
|
|
|
Reorganization items
|
|
|
41,744
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
Accounts receivable
|
|
|
5,689
|
|
|
Accounts receivable from non-debtor affiliates
|
|
|
(11,421
|
)
|
|
Inventories
|
|
|
(4,818
|
)
|
|
Prepaid expenses and other current assets
|
|
|
9,952
|
|
|
Other non-current assets
|
|
|
21,504
|
|
|
Accounts payable
|
|
|
22,614
|
|
|
Accrued and other current liabilities
|
|
|
(5,226
|
)
|
|
Other non-current liabilities
|
|
|
(17,402
|
)
|
|
Net cash used in operating activities
|
|
|
(197,790
|
)
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Purchases of marketable securities
|
|
|
(54,268
|
)
|
|
Proceeds from maturities of marketable securities
|
|
|
128,120
|
|
|
Proceeds from sales/redemptions of marketable securities
|
|
|
23,625
|
|
|
Issuance of promissory notes
|
|
|
(2,100
|
)
|
|
Proceeds from sales of equity investment
|
|
|
2,908
|
|
|
Purchases of property and equipment
|
|
|
(1,747
|
)
|
|
Acquisition of EM4 (net of cash acquired)
|
|
|
242
|
|
|
Proceeds from disposal of property and equipment
|
|
|
305
|
|
|
Net cash provided by investing activities
|
|
|
97,085
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
Net proceeds from issuance of Class A common stock under the Equity Financing Program
|
|
|
36,153
|
|
|
Proceeds from sale of Class A common stock under ESPP
|
|
|
381
|
|
|
Payments of employee taxes related to stock-based awards
|
|
|
(1,054
|
)
|
|
Repurchases of 2026 Convertible Senior Notes
|
|
|
(30,297
|
)
|
|
Proceeds from issuance of Series A preferred stock, net of issuance costs, discount and commitment fees
|
|
|
31,415
|
|
|
Net cash provided by financing activities
|
|
|
36,598
|
|
|
Net (decrease) increase in cash, cash equivalents and restricted cash
|
|
|
(64,107
|
)
|
|
Beginning cash, cash equivalents and restricted cash
|
|
|
72,001
|
|
|
Ending cash, cash equivalents and restricted cash
|
|
$
|
7,894
|
|
|