XML 43 R32.htm IDEA: XBRL DOCUMENT v3.25.2
SEGMENT INFORMATION (Tables)
6 Months Ended
Jun. 30, 2025
Segment Reporting [Abstract]  
SCHEDULE OF RECONCILIATION OF PROFIT (LOSS) FROM SEGMENTS TO CONSOLIDATED

The following table presents reportable segment profit and loss, including significant expense categories, attributable to the Company’s reportable segment for the periods presented:

 

                 
   For The Three Months   For The Six Months 
   Ended June 30,   Ended June 30, 
   2025   2024   2025   2024 
                 
Revenue, net:  $9,232   $12,042   $20,747   $22,219 
Less:                    
Cost of revenue:                    
Fixed   1,694    1,619    3,384    3,197 
Variable   2,262    2,617    4,717    4,905 
Operating and other expenses:                    
Sales and marketing   2,910    2,887    5,723    5,707 
Research and development   173    146    350    283 
General and administrative   2,661    2,141    5,211    4,381 
Interest & other expense, net   65    117    123    415 
Provision for income taxes   -    4    18    8 
Segment net (loss) income   (533)   2,511    1,221    3,323 
Reconciliation of profit or loss:                    
Loss on discontinued operations   (107)   (74)   (214)   (178)
Consolidated net (loss) income  $(640)  $2,437   $1,007   $3,145 
SCHEDULE OF RECONCILIATION OF ADJUSTED EBITDA

                 
   Three Months Ended   Six Months Ended 
   June 30,   June 30, 
   2025   2024   2025   2024 
(Loss) income from continuing operations (GAAP Basis)  $(533)  $2,511   $1,221   $3,323 
Depreciation and amortization   101    67    196    119 
Stock-based compensation   9    53    24    132 
Severance & related expense   524    -    692    - 
Asset impairment - lab supplies   198    -    198    - 
Taxes expense   -    4    18    8 
Interest accretion expense   -    12    -    30 
Note payable interest   49    176    127    373 
Other expense/income, net   10    (14)   14    (29)
Change in fair value of note payable   7    (57)   (18)   41 
Adjusted EBITDA  $365   $2,752   $2,472   $3,997