XML 127 R4.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Operations and Comprehensive Loss (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 15 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
Income Statement [Abstract]            
Net revenues $ 42 $ 56 $ 166 $ 183 $ 225 $ 316
Costs and operating expenses:            
Cost of goods sold 203 187 663 585 742 789
Research and development 2,700 2,757 7,933 7,708 10,179 8,956
Sales and marketing 405 394 1,124 1,216 1,734 1,666
General and administrative 2,442 1,690 6,331 5,381 6,826 7,264
Total costs and operating expenses 5,750 5,028 16,051 14,890 19,481 18,675
Operating loss (5,708) (4,972) (15,885) (14,707) (19,256) (18,359)
Other income (expense):            
Change in fair value of convertible notes payable (related party)         (13,332)
Change in fair value of forward purchase agreement warrant liability due to modification         (881)
Induced conversion of Series A Preferred Stock into Class A Common Stock         (1,162)
Deemed dividend on waiver of restriction on Class A Common Stock         (495)
Change in fair value of forward purchase agreement put option liability 103 103 (69)
Change in fair value of forward purchase agreement warrant liability 64 (311) 522 (329) 411 842
Change in fair value of private warrant liability (339) (339)    
Change in fair value of publicly traded warrant liability (33) (426) 129 (802) (330) 942
Interest expense, related party (471) (264) (1,590) (432) (816)
Other income (expense), net 5 13 (7) (10) (26) 54
Total other income (expense), net (774) (988) (1,285) (1,470) (1,539) (11,563)
Net loss (6,482) (5,960) (17,170) (16,177) (20,795) (29,922)
Cumulative preferred dividends (1,265) (1,380) (3,755) (4,110) (5,521) (1,349)
Net loss attributable to common stockholders, basic (7,747) (7,340) (20,925) (20,287) (27,973) (31,271)
Net loss attributable to common stockholders, diluted $ (7,747) $ (7,340) $ (20,925) $ (20,287) $ (27,973) $ (31,271)
Net loss per share attributable to common stockholders, basic (in Dollars per share) $ (0.35) $ (0.39) $ (0.97) $ (1.09) $ (1.49) $ (2.54)
Net loss per share attributable to common stockholders, diluted (in Dollars per share) $ (0.35) $ (0.39) $ (0.97) $ (1.09) $ (1.49) $ (2.54)
Weighted-average Class A Common Stock outstanding, basic (in Shares) 21,851,606 18,616,362 21,522,618 18,605,482 18,790,448 12,295,391
Weighted-average Class A Common Stock outstanding, diluted (in Shares) 21,851,606 18,616,362 21,522,618 18,605,482 18,790,448 12,295,391
Other comprehensive income (loss):            
Foreign currency translation adjustment $ (1) $ (1) $ 3 $ (3) $ (5) $ (3)
Other comprehensive income (loss) (1) (1) 3 (3) (5) (3)
Comprehensive loss $ (6,483) $ (5,961) $ (17,167) $ (16,180) $ (20,800) $ (29,925)