XML 9 R2.htm IDEA: XBRL DOCUMENT v3.25.1
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Mar. 31, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 2,207 $ 138
Accounts receivable 1,764 1,426
Inventories, net 3,186 3,868
Derivatives 95 0
Vendor deposits 1,151 1,976
Loan receivable 2,183 0
Prepaid expenses and other current assets 858 810
Total current assets 11,444 8,218
Property and equipment, net 80 116
Right-of-use-assets 338 415
Intangible assets, net 5,653 6,106
Long-term inventories, net 2,869 2,822
Vendor deposits long term 1,172 310
Goodwill 13,220 13,220
Other assets 3,040 2,963
Total Assets 37,816 34,170
Current liabilities:    
Accounts payable 7,698 11,169
Accrued expenses and other current liabilities 3,311 3,975
Operating lease liability, current portion 194 261
Deferred revenue 66 77
Loan payable 7,282 8,569
Income tax payable 7 7
Derivatives 959 73
Convertible note payable 1,739 2,750
Total current liabilities 21,256 26,881
Operating lease liability, net of current portion 154 170
Warrant liabilities 767 4
Convertible note payable noncurrent 1,883 0
Total liabilities 24,060 27,055
Commitments and contingencies (Note 15)
Stockholders' equity    
Common stock, par value $0.0001; 900,000,000 shares authorized as of March 31, 2025 and December 31, 2024 ; 7,953,570 and 1,402,120 shares issued and outstanding as of March 31, 2025 and December 31, 2024 respectively. 9 8
Additional paid-in capital 222,929 209,509
Accumulated other comprehensive income 204 183
Accumulated deficit (209,388) (202,586)
Total stockholders' equity 13,756 7,115
Total liabilities, preferred stock and stockholders' equity 37,816 34,170
Series A preferred stock    
Stockholders' equity    
Preferred stock value 1 1
Series B preferred stock    
Stockholders' equity    
Preferred stock value 0 0
Series C Preferred Stock [Member]    
Stockholders' equity    
Preferred stock value $ 1 $ 0