XML 34 R4.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (UNAUDITED) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
Revenue:            
Fitness product revenue $ 1,617 $ 206 $ 1,927 $ 502 $ 574 $ 530
Membership revenue 224 38 586 94 142 74
Training revenue 173 62 484 183 246 77
Total revenue 2,014 306 2,997 779 962 681
Cost of fitness product revenue (1,349) (360) (2,075) (1,529) (2,287) (2,402)
Cost of membership (768) (960) (2,768) (2,861) (3,807) (5,693)
Cost of training (185) (109) (522) (300) (396) (1,454)
Total cost of revenue (2,302) (1,429) (5,365) (4,690) (6,490) (9,549)
Gross loss (288) (1,123) (2,368) (3,911) (5,528) (8,868)
Operating expenses:            
Research and development 2,212 2,357 6,708 7,796 10,044 19,960
Sales and marketing 194 282 562 1,473 1,631 6,219
General and administrative 5,060 6,313 15,438 30,043 37,277 19,298
Total operating expenses 7,466 8,952 22,708 39,312 48,952 45,477
Loss from operations (7,754) (10,075) (25,076) (43,223) (54,480) (54,345)
Other income (expense), net:            
Other income (expense), net 256 (179) (506) 25 1 (4,036)
Interest (expense) (1,831) (154) (6,750) (1,382) (1,588) (952)
Gain upon debt forgiveness 0 0 0 2,595 2,595 523
Change in fair value of convertible notes and bridge notes         (306) 107
Loss on issuance of warrants (4,780) 0 (5,551) 0    
Gain (loss) upon extinguishment of debt and accounts payable 110 0 (1,622) 0    
Change in fair value of convertible notes 0 0 (316) (252) (306) 107
Change in fair value of earnout 0 0 1,300 0    
Change in fair value of derivatives 956 0 201 0    
Change in fair value of warrants 5,902 0 9,148 2,266 2,405 478
Total other income (expense), net 613 (333) (4,096) 3,252 3,107 (3,880)
Loss before provision for income taxes (7,141) (10,408) (29,172) (39,971) (51,373) (58,225)
Income tax expense 0 0 0 0 0 0
Net loss attributable to common stockholders $ (7,141) $ (10,408) $ (29,172) $ (39,971) $ (51,373) $ (58,225)
Net loss per share - basic $ (153.5) $ (2,934.7) $ (1,522.2) $ (13,606.1) $ (16,614.85) $ (477,963.21)
Net loss per share - diluted $ (153.5) $ (2,934.7) $ (1,522.2) $ (13,606.1) $ (16,614.85) $ (477,963.21)
Weighted average common stock outstanding - basic 46,535 3,547 19,164 2,938 3,092 122
Weighted average common stock outstanding - diluted 46,535 3,547 19,164 2,938 3,092 122