v3.25.1
COMMITMENTS, CONTINGENCIES AND DEBT (Tables)
12 Months Ended
Dec. 31, 2024
Commitments and Contingencies Disclosure [Abstract]  
SCHEDULE OF LONG-TERM DEBT

Long-term debt consisted of the following:

 

   December 31,   December 31, 
   2024   2023 
(in thousands)        
DECD loan, net of issuance costs  $1,507   $1,596 
Less: Current portion, net of issuance costs   (229)   (166)
Total long-term debt, net of issuance costs  $1,278   $1,430 
SCHEDULE OF ANNUAL AMOUNTS OF FUTURE MINIMUM PRINCIPAL PAYMENTS DUE UNDER CERTAIN CONTRACTUAL OBLIGATIONS

 

   Payments Due by Period 
(in thousands)  Total   2025   2026   2027   2028   2029   Thereafter 
DECD Loan  $1,511   $233   $237   $145   $213   $217   $466 
Total  $1,511   $233   $237   $145   $213   $217   $466 
SCHEDULE OF CARRYING VALUE AND FAIR VALUE OF DECD LOAN

The DECD loan is classified within Level 3 of the fair value hierarchy. The following table presents the carrying value and fair value of the DECD loan. The fair value is estimated based on the discounted cash flows using the prevailing marketing interest rates.

 

      December 31,   December 31, 
      2024   2023 
(in thousands)  Fair Value Hierarchy  Carrying Value   Fair Value   Carrying Value   Fair Value 
DECD loan  Level 3  $1,511   $1,169   $1,604   $1,255 
SCHEDULE OF EXPENSE ASSOCIATED WITH OPERATING LEASES

 

      Year Ended December 31, 
Lease Cost  Classification  2024   2023 
Operating rent expense             
   Cost of revenue  $87   $83 
   Research and development   42    63 
   Sales and marketing   6    11 
   General and administrative   61    115 
Variable rent expense             
   Cost of revenue  $46   $52 
       Cost of Revenue [Member]      
   Research and development   11    14 
   Sales and marketing   7    9 
   General and administrative   35    74 
SCHEDULE OF FUTURE LEASE PAYMENTS RELATED TO OPERATING LEASES

Based on the Company’s leases as of December 31, 2024, the table below sets forth the approximate future lease payments related to operating leases with initial terms of one year or more (in thousands).

 

Year  Payments 
2025  $263 
2026   325 
2027   283 
2028   275 
2029   230 
Thereafter   397 
Total Operating Lease Payments   1,773 
Less: Imputed Interest   (358)
Present Value of Lease Liabilities   1,415 
Less: Unused Tennant Improvement Allowance     (160 )
Less: Operating Lease Liability, current portion   (7)
Operating Lease Liability, non-current portion  $1,248 
SCHEDULE OF WEIGHTED-AVERAGE LEASE TERM AND DISCOUNT RATE

Supplemental disclosure of cash flow information related to leases for the years ended December 31, 2024 and 2023 is shown in the table below (in thousands). 

 

   Year Ended December 31, 
   2024   2023 
Cash paid for amounts included in measurement of lease liabilities:        
Operating cash outflows relating to operating leases  $346   $459 
Weighted-average remaining lease term (in years)   5.9    3.6 
Weighted-average discount rate   7.59%   7.30%