XML 61 R54.htm IDEA: XBRL DOCUMENT v3.25.2
Segment Reporting - Schedule of Segment Revenue and Significant Expenses (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2025
Mar. 31, 2025
Jun. 30, 2024
Mar. 31, 2024
Jun. 30, 2025
Jun. 30, 2024
Segment Reporting Information [Line Items]            
Total Revenues $ 1,219   $ 621   $ 2,576 $ 984
Cost of training 297   172   617 337
Research and development (excluding stock based compensation) 779   2,474   2,050 4,497
General and administrative (excluding stock based compensation, depreciation and amortization) 4,640   4,416   9,126 10,378
Interest expense 4,490   2,919   6,254 4,919
Interest income (229)   0   (387) 0
Change in fair value of earnout 0   (1,300)   0 (1,300)
(Gain) loss upon extinguishment of debt and accounts payable (1,423)   666   (4,459) 1,732
Change in fair value of convertible notes (7,202)   0   (6,629) 316
Change in fair value of warrants (544)   (1,448)   (993) (3,246)
Stock-based compensation expense 2,400       2,400  
Net loss (2,180)   (10,637)   (8,782) (22,031)
Reconciliation of net loss            
Consolidated net loss (2,180) $ (6,603) (10,637) $ (11,394)    
Operating Segments [Member]            
Segment Reporting Information [Line Items]            
Total Revenues 1,219   621   2,576 984
Cost of fitness product revenue (excluding depreciation and amortization) 559   285   1,318 623
Cost of membership (excluding depreciation and amortization) (1)   6   1 7
Cost of training 297   172   617 337
Research and development (excluding stock based compensation) 406   1,384   978 2,176
General and administrative (excluding stock based compensation, depreciation and amortization) 1,615   1,613   3,653 4,039
Interest expense 4,490   2,919   6,254 4,919
Interest income (229)   0   (387) 0
Change in fair value of earnout 0   (1,300)   0 (1,300)
(Gain) loss upon extinguishment of debt and accounts payable (1,423)   666   (4,459) 1,732
Change in fair value of convertible notes (7,202)   0   (6,629) 316
Change in fair value of derivatives 462   809   1,949 755
Change in fair value of warrants (544)   (1,448)   (993) (3,246)
Change in fair value of digital assets (125)   0   (125) 0
Depreciation and amortization expense 891   1,853   1,901 3,715
Stock-based compensation expense 2,804   2,925   4,893 6,291
Transaction related expenses [1] 434   210   733 974
Vendor Settlements [2] (42)   0   417 0
Other segment items [3] 1,007   1,164   1,237 1,677
Net loss (2,180)   (10,637)   (8,782) (22,031)
Reconciliation of net loss            
Adjustments and reconciling items 0   0   0 0
Consolidated net loss $ (2,180)   $ (10,637)   $ (8,782) $ (22,031)
[1] Transaction costs related to acquisition of CLMBR, Inc, Wattbike and Sportstech.
[2] Costs (income) related to vendor settlements.
[3] Other segment items included in consolidated net loss includes sales and marketing (excluding stock based compensation, depreciation and amortization) and other expense.