v3.25.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Mar. 31, 2025
Dec. 31, 2024
Current Assets:    
Cash and cash equivalents $ 247 $ 48
Accounts receivable, net 317 515
Prepaid expenses and other current assets 222 1,224
Total Current Assets 2,888 1,787
Non-current Assets:    
Property and equipment, net 206 219
Operating lease right-of-use assets, net 512 530
Intangible assets, net 4,025 3,888
Total Non-current Assets 7,906 4,637
Total Assets 10,794 6,424
Current Liabilities:    
Accounts payable 308 634
Accrued expenses 740 1,053
Deferred revenue 270 147
Current portion of operating lease liabilities 74 71
Short-term loans - related party 4,002 5,617
Total Current Liabilities 5,394 7,522
Non-current Liabilities:    
Non-current operating lease liabilities 482 502
Total Non-current Liabilities 482 502
Total Liabilities 5,876 8,024
Stockholders’ Equity:    
Preferred stock; $0.0001 par value – 1,000,000 shares authorized as of March 31, 2025 and December 31, 2024 ; No shares issued or outstanding as of March 31, 2025 and December 31, 2024
Common stock, $0.0001 par value – 250,000,000 shares authorized as of March 31, 2025 and December 31, 2024; 28,693,442 and 25,689,130 shares issued and outstanding as of March 31, 2025 and December 31, 2024 5 5
Additional paid-in capital 11,671 317
Accumulated deficit (6,758) (1,922)
Total Stockholders’ Equity 4,918 (1,600)
Total Liabilities & Stockholders’ Equity 10,794 6,424
Related Party [Member]    
Current Assets:    
Advance – related party 2,102
Non-current Assets:    
Advance – non-current – related party 3,163
Current Liabilities:    
Short-term loans - related party $ 4,002 $ 5,617