v3.25.2
SEGMENT REPORTING (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2025
Dec. 31, 2024
Segment Reporting [Abstract]    
Schedule of Reconciliation of the Net Loss

The following table shows a reconciliation of the Company’s net loss, including the significant expense categories regularly provided to and reviewed by the CODM, as computed under U.S. GAAP, to the Company’s total net loss in the condensed consolidated statements of operations:

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

 

 

 

 

 

 

 

Revenue

 

$

 

 

$

93,549

 

Cost of revenue:

 

 

 

 

 

 

Materials

 

 

4,593

 

 

 

37,371

 

Direct labor

 

 

153,116

 

 

 

492,896

 

Direct job costs

 

 

(33,273

)

 

 

95,384

 

Overhead

 

 

111,281

 

 

 

231,305

 

Total cost of revenue

 

 

235,717

 

 

 

856,956

 

Gross margin

 

 

(235,717

)

 

 

(763,407

)

Operating expenses:

 

 

 

 

 

 

Research and development

 

 

184,563

 

 

 

766,495

 

Selling and marketing

 

 

543,337

 

 

 

345,590

 

General and administrative

 

 

2,078,805

 

 

 

2,652,795

 

Total operating expenses

 

 

2,806,705

 

 

 

3,764,880

 

Other segment items (1)

 

 

(13,569,003

)

 

 

(1,176,811

)

Segment net loss

 

$

(16,611,425

)

 

$

(5,705,098

)

(1) Other segment items consist of interest income, interest expense, change in fair value of warrant liabilities, change in fair value of derivative liability, change in fair value of debt, loss on extinguishment of debt, gain on sale of intellectual property intangible assets, loss on impairment of inventories, property and equipment and operating lease right-of-use asset, interest expense recognized on remeasurement of preferred stock liability and other loss, net.

The following table shows a reconciliation of the Company’s net loss, including the significant expense categories regularly provided to and reviewed by the CODM, as computed under U.S. GAAP, to the Company’s total net loss in the consolidated statements of operations:

 

 

Year Ended
December 31,

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Revenue

 

$

152,127

 

 

$

2,085,532

 

Cost of revenue:

 

 

 

 

 

 

Materials

 

 

57,867

 

 

 

944,615

 

Direct labor

 

 

1,336,722

 

 

 

1,457,823

 

Direct job costs

 

 

222,835

 

 

 

2,833,893

 

Overhead

 

 

588,052

 

 

 

459,102

 

Total cost of revenue

 

 

2,205,476

 

 

 

5,695,433

 

Gross margin

 

 

(2,053,349

)

 

 

(3,609,901

)

Operating expenses:

 

 

 

 

 

 

Research and development

 

 

1,821,816

 

 

 

5,462,680

 

Selling and marketing

 

 

468,074

 

 

 

1,539,690

 

General and administrative

 

 

8,807,651

 

 

 

11,117,525

 

Total operating expenses

 

 

11,097,541

 

 

 

18,119,895

 

Other segment items (1)

 

 

(21,364,864

)

 

 

1,019,350

 

Segment net loss

 

$

(34,515,754

)

 

$

(20,710,446

)

 

(1) Other segment items consist of interest income, interest expense, change in fair value of warrant liabilities, change in fair value of derivative liability, loss on extinguishment of debt and other income, net.