XML 13 R2.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Balance Sheets - USD ($)
$ in Thousands
Sep. 30, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 23,760 $ 20,331
Restricted cash 300 300
Accounts receivable, net of allowance for credit losses of $691 and $653, respectively 28,578 12,136
Inventory 14,528 10,523
Prepaid expenses and other current assets 4,472 2,823
Total current assets 71,638 46,113
Property and equipment, net 290 102
Right of use assets, net 82 138
Intangible assets, net 1,216 975
Other assets 1,639 2,187
Total assets 74,865 49,515
Current liabilities:    
Accounts payable 17,656 11,281
Accrued and other expenses 21,140 16,378
Current portion of deferred revenues 2,120 1,404
Line of credit 18,616 6,263
Current portion of long-term and other debt 3,406 1,103
Total current liabilities 62,938 36,429
Long-term debt, net 2,925 4,331
Common stock warrant liabilities 47,386 25,343
Other long-term liabilities 215 226
Total liabilities 113,464 66,329
Commitments and Contingencies
Mezzanine equity:    
Mezzanine equity 15,544 12,937
Stockholders’ deficit:    
Common stock, $0.0001 par value, 107,142,857 shares authorized as of September 30, 2025 and December 31, 2024; 16,502,152 and 15,725,783 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively 2 2
Additional paid-in capital 244,538 238,442
Accumulated deficit (298,683) (268,195)
Total stockholders’ deficit (54,143) (29,751)
Total liabilities, mezzanine equity, and stockholders' deficit 74,865 49,515
Series A Convertible Preferred Stock    
Mezzanine equity:    
Mezzanine equity 6,651 5,151
Series B Convertible Preferred Stock    
Mezzanine equity:    
Mezzanine equity 4,496 3,452
Redeemable Common Stock    
Mezzanine equity:    
Mezzanine equity $ 4,397 $ 4,334