XML 15 R4.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Revenues $ 26,063 $ 20,699 $ 47,167 $ 35,449
Cost of revenues 12,683 10,447 22,461 18,650
Gross profit 13,380 10,252 24,706 16,799
Operating expenses:        
General and administrative 7,228 6,290 14,320 12,340
Sales and marketing 4,318 3,852 8,320 7,748
Research and development 3,753 2,354 6,656 4,701
Total operating expenses 15,299 12,496 29,296 24,789
Operating loss (1,919) (2,244) (4,590) (7,990)
Other income (expense):        
Interest income (expense), net (979) 20 (1,970) (141)
Common stock warrant liability adjustment (34,753) 1,028 (28,066) 10,207
Other income (expense), net 37 71 49 73
Total other income (expense), net (35,695) 1,119 (29,987) 10,139
Income (loss) before income tax provision (37,614) (1,125) (34,577) 2,149
Income tax provision (33) (22) (45) (22)
Net income (loss) and comprehensive income (loss) (37,647) (1,147) (34,622) 2,127
Accretion on convertible preferred stock (849) (1,535) (1,696) (2,863)
Accretion on redeemable common stock (21) 0 (42) 0
Allocation of net loss attributable to redeemable common stockholders 1,330 0 1,268 0
Net loss attributable to redeemable common stockholders (1,309) 0 (1,226) 0
Net loss attributable to common stockholders (37,187) (2,682) (35,092) (736)
Net loss attributable to common stockholders $ (37,187) $ (2,682) $ (35,092) $ (736)
Net loss per share attributable to common stockholders, basic (in dollars per share) $ (2.37) $ (0.30) $ (2.26) $ (0.08)
Net loss per share attributable to common stockholders, diluted (in dollars per share) $ (2.37) $ (0.30) $ (2.26) $ (0.08)
Weighted-average common shares outstanding, basic (in shares) 15,716,376 8,867,399 15,550,751 8,803,729
Weighted-average number of shares outstanding, diluted (in shares) 15,716,376 8,867,399 15,550,751 8,803,729
Redeemable Common Stock        
Other income (expense):        
Net loss per share attributable to common stockholders, basic (in dollars per share) $ (2.33) $ 0 $ (2.18) $ 0
Net loss per share attributable to common stockholders, diluted (in dollars per share) $ (2.33) $ 0 $ (2.18) $ 0
Weighted-average common shares outstanding, basic (in shares) 562,500 0 562,500 0
Weighted-average number of shares outstanding, diluted (in shares) 562,500 0 562,500 0