XML 25 R2.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Current assets:    
Cash and cash equivalents $ 138 $ 0
Accounts receivable 1,426 1
Inventories, net 3,868 2,607
Vendor deposits 1,976 1,815
Prepaid expenses and other current assets 810 933
Total current assets 8,218 5,356
Property and equipment, net 116 444
Right-of-use-assets 415 283
Intangible assets, net 6,106 2,254
Long-term inventories, net 2,822 2,908
Vendor deposits long term 310 309
Goodwill 13,220 0
Other assets 2,963 5,248
Total Assets 34,170 16,802
Current liabilities:    
Accounts payable 11,169 10,562
Accrued expenses and other current liabilities 3,975 906
Operating lease liability, current portion 261 54
Deferred revenue 77 77
Loan payable current portion 8,569 5,806
Senior secured notes 0 3,096
Income tax payable 7 7
Derivatives 73 122
Convertible note payable 2,750 904
Total current liabilities 26,881 21,534
Operating lease liability, net of current portion 170 229
Warrant liabilities 4 591
Total liabilities 27,055 22,354
Commitments and contingencies (Note 15)
Stockholders' equity (deficit)    
Common stock, par value $0.0001; 900,000,000 shares authorized as of December 31, 2024 and December 31, 2023, respectively; 1,402,102 and 3548 shares issued and outstanding as of December 31, 2024 and December 31, 2023, respectively. 8 7
Additional paid-in capital 209,509 161,252
Accumulated other comprehensive income 183 100
Accumulated deficit (202,586) (166,911)
Total stockholders' equity (deficit) 7,115 (5,552)
Total liabilities and stockholders' equity (deficit) 34,170 16,802
Series A Preferred Stock    
Stockholders' equity (deficit)    
Preferred stock value 1 0
Series B Preferred Stock    
Stockholders' equity (deficit)    
Preferred stock value 0 0
Series C Preferred Stock    
Stockholders' equity (deficit)    
Preferred stock value $ 0 $ 0