|
June 30,
|
Pro forma
|
Note
|
As Adjusted
June 30,
|
|||||||||||||
|
2024
|
Adjustments
|
Reference
|
2024
|
|||||||||||||
|
ASSETS
|
||||||||||||||||
|
Total current assets
|
56,903
|
56,903
|
||||||||||||||
|
Total long-term assets
|
22,847
|
22,847
|
||||||||||||||
|
TOTAL ASSETS
|
79,750
|
79,750
|
||||||||||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
- |
|||||||||||||||
|
Total current liabilities
|
28,538
|
28,538
|
||||||||||||||
|
LONG-TERM LIABILITIES:
|
-
|
|||||||||||||||
|
Long-term debt
|
42,402
|
(15,000
|
)
|
27,402
|
||||||||||||
|
Accrued severance pay
|
458
|
458
|
||||||||||||||
|
Deferred tax liabilities
|
2
|
2
|
||||||||||||||
|
Unearned interest revenue
|
438
|
438
|
||||||||||||||
|
Warranty accrual
|
271
|
271
|
||||||||||||||
|
Operating lease liabilities
|
2,613
|
2,613
|
||||||||||||||
|
Other long-term liabilities
|
664
|
664
|
||||||||||||||
|
Total long-term liabilities
|
46,848
|
(15,000
|
)
|
31,848
|
||||||||||||
|
TOTAL LIABILITIES
|
75,386
|
(15,000
|
)
|
60,386
|
||||||||||||
|
Commitments and Contingencies (Note 9)
|
||||||||||||||||
|
STOCKHOLDERS’ EQUITY (DEFICIT) (Note 15):
|
||||||||||||||||
|
Common Stock, $0.0001 par value: 300,000,000 shares authorized as of June 30, 2024 and December 31, 2023; 7,255,277 and 5,529,149 issued and outstanding as of June 30,
2024, and December 31, 2023, respectively
|
30
|
30
|
||||||||||||||
|
Additional paid-in capital
|
295,320
|
15,000
|
(1
|
)
|
310,320
|
|||||||||||
|
Accumulated deficit
|
(291,648
|
)
|
-
|
(291,648
|
)
|
|||||||||||
|
TOTAL STOCKHOLDERS’ EQUITY (DEFICIT)
|
3,702
|
15,000
|
18,702
|
|||||||||||||
|
Non-controlling interests
|
662
|
662
|
||||||||||||||
|
4,364
|
15,000
|
19,364
|
||||||||||||||
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
79,750
|
-
|
79,750
|
|||||||||||||