XML 14 R2.htm IDEA: XBRL DOCUMENT v3.26.1
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
$ in Thousands
Mar. 31, 2026
Dec. 31, 2025
Current assets:    
Cash and cash equivalents $ 3,758 $ 599
Accounts receivable 1,704 1,592
Prepaid expenses and other current assets 342 224
Total current assets 5,804 2,415
Property and equipment, net 89 86
Total assets 5,893 2,501
Current liabilities:    
Accounts payable 3,196 2,588
Promissory Note 2,500
Deferred revenue, current 343 565
Current portion of long-term debt 1,555 1,555
Accrued and other current liabilities 2,443 2,645
Total current liabilities 10,249 8,118
Long-term debt, net of current portion 5,882 5,657
Total liabilities 16,131 13,775
Commitments and contingencies (Note 11)  
Mezzanine Equity    
Convertible Preferred Stock, $0.0001 par value; 879,122 shares and 1,561,892 shares authorized, at March 31, 2026 and December 31, 2025, respectively, 577,951 and 1,237,717 shares issued and outstanding as of March 31, 2025 and December 31, 2025, respectively 4,735 11,389
Stockholders’ deficit    
Series preferred stock, $0.0001 par value; 149,120,878 shares and 148,438,108 shares authorized, at March 31, 2026 and December 31, 2025, respectively, 14,829,942 and 17,494,820 shares issued and outstanding as of March 31, 2026 and December 31, 2025, respectively 2 2
Common stock, $0.0001 par value; 250,000,000 and 250,000,000 shares authorized at March 31, 2026 and December 31, 2025, respectively; 21,074,608 and 13,896,400 shares issued and outstanding as of March 31, 2026 and December 31, 2025, respectively 2 1
Additional paid in capital 131,196 116,556
Accumulated other comprehensive income (97) (70)
Accumulated deficit (146,076) (139,152)
Total stockholders’ deficit (14,973) (22,663)
Total liabilities, redeemable convertible preferred stock, and stockholders’ deficit 5,893 2,501
Related Party [Member]    
Current liabilities:    
Related party loan $ 212 $ 765