• |
Revenue of $1.7 million, compared to $2.2 million in Q2 2024
|
• |
Pediatric category remains a key driver of sustained demand
|
• |
Executed a transition plan to outsource manufacturing to KDI Precision Manufacturing
|
• |
Completed a $5 million gross capital raise during the quarter
|
• |
Successfully grew to 47 pediatric centers that adopted Aquadex therapy as part of their fluid management apporach with the addition of two new centers across the Southeastern United States
|
• |
Expanded IP portfolio with granting of new U.S. patent covering the fluid bag design that passively drains once full
|
June 30,
2025
|
December 31, 2024
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
4,450
|
$
|
5,095
|
||||
Accounts receivable
|
1,193
|
1,727
|
||||||
Inventories, net
|
2,028
|
1,718
|
||||||
Other current assets
|
745
|
315
|
||||||
Total current assets
|
8,416
|
8,855
|
||||||
Property, plant and equipment, net
|
359
|
478
|
||||||
Operating lease right-of-use asset
|
404
|
510
|
||||||
Other assets
|
21
|
21
|
||||||
TOTAL ASSETS
|
$
|
9,200
|
$
|
9,864
|
||||
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ EQUITY
|
||||||||
Current liabilities
|
||||||||
Accounts payable and accrued liabilities
|
$
|
3,008
|
$
|
1,640
|
||||
Accrued compensation
|
561
|
640
|
||||||
Current portion of operating lease liability
|
249
|
238
|
||||||
Other current liabilities
|
74
|
41
|
||||||
Total current liabilities
|
3,892
|
2,559
|
||||||
Warrant liabilities
|
14,074
|
468
|
||||||
Operating lease liability
|
189
|
307
|
||||||
Total liabilities
|
18,155
|
3,334
|
||||||
Commitments and contingencies
|
||||||||
Mezzanine Equity
Series J Convertible Preferred Stock as of June 30, 2025 and December 31, 2024, par value $0.0001 per share; authorized
600,000 shares, issued and outstanding 119 and 102, respectively
|
5
|
2
|
||||||
Stockholders’ equity
|
||||||||
Series A junior participating preferred stock as of June 30, 2025 and December 31, 2024, par value $0.0001 per share; authorized 30,000
shares, none outstanding
|
—
|
—
|
||||||
Series F convertible preferred stock as of June 30, 2025 and December 31, 2024, par value $0.0001 per share; authorized 18,000 shares,
issued and outstanding 27 and 127 shares, respectively
|
—
|
—
|
||||||
Series F-1 convertible preferred stock as of June 30, 2025 and December 31, 2024, par value $0.0001 per share; authorized 18,000 shares,
issued and outstanding 34 and 0 shares, respectively
|
—
|
—
|
||||||
Preferred stock as of June 30, 2025 and December 31, 2024, par value $0.0001 per share; authorized 39,352,000 shares, none
outstanding
|
—
|
—
|
||||||
Common stock as of June 30, 2025 and December 31, 2024, par value $0.0001 per share; authorized 100,000,000 shares, issued
and outstanding 527,158 and 104,142, respectively
|
—
|
—
|
||||||
Additional paid‑in capital
|
305,452
|
305,366
|
||||||
Accumulated other comprehensive income:
|
||||||||
Foreign currency translation adjustment
|
(54
|
)
|
(47
|
)
|
||||
Accumulated deficit
|
(314,358
|
)
|
(298,791
|
)
|
||||
Total stockholders’ equity
|
(8.960
|
)
|
6,528
|
|||||
TOTAL LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ EQUITY
|
$
|
9,200
|
$
|
9,864
|
Three months ended
June 30
|
Six months ended
June 30
|
|||||||||||||||
2025
|
2024
|
2025
|
2024
|
|||||||||||||
Net sales
|
$
|
1,725
|
$
|
2,194
|
$
|
3,629
|
$
|
4,051
|
||||||||
Cost of goods sold
|
767
|
720
|
1,604
|
1,386
|
||||||||||||
Gross profit
|
958
|
1,474
|
2,025
|
2,665
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Selling, general and administrative
|
3,189
|
3,236
|
6,766
|
7,842
|
||||||||||||
Research and development
|
675
|
558
|
1,225
|
1,892
|
||||||||||||
Total operating expenses
|
3,864
|
3,794
|
7,991
|
9,734
|
||||||||||||
Loss from operations
|
(2,906
|
)
|
(2,320
|
)
|
(5,966
|
)
|
(7,069
|
)
|
||||||||
Other income (expense), net
|
10
|
6
|
17
|
(95
|
)
|
|||||||||||
Financing expense
|
(10,553
|
)
|
(5,607
|
)
|
(10,553
|
)
|
(5,607
|
)
|
||||||||
Change in fair value of warrant liabilities
|
900
|
198
|
940
|
720
|
||||||||||||
Loss before income taxes
|
(12,549
|
)
|
(7,723
|
)
|
(15,562
|
)
|
(12,051
|
) | ||||||||
Income tax expense
|
(4
|
)
|
(2
|
)
|
(5
|
)
|
(4
|
)
|
||||||||
Net loss
|
$
|
(12,553
|
)
|
$
|
(7,725
|
)
|
$
|
(15,567
|
)
|
$
|
(12,055
|
) |
||||
Deemed dividend attributable to Series J Convertible Preferred Stock
|
1
|
—
|
2
|
541
|
||||||||||||
Net loss attributable to common shareholders
|
$
|
(12,552
|
)
|
$
|
(7,725
|
)
|
$
|
(15,565
|
)
|
$
|
(11,514
|
)
|
||||
Basic and diluted loss per share
|
$
|
(60.99
|
)
|
$
|
(791.82
|
)
|
$
|
(100.44
|
)
|
$
|
(139.74
|
)
|
||||
Weighted average shares outstanding – basic and diluted
|
205,839
|
9,755
|
154,991
|
86,261
|
||||||||||||
Other comprehensive loss:
|
||||||||||||||||
Net Loss
|
$
|
(12,553
|
)
|
$
|
(7,725
|
)
|
$
|
(15,567
|
)
|
$
|
(12,055
|
)
|
||||
Foreign currency translation adjustments
|
$
|
(5
|
)
|
$
|
(2
|
)
|
$
|
(7
|
)
|
$
|
(11
|
)
|
||||
Total comprehensive loss
|
$
|
(12,558
|
)
|
$
|
(7,727
|
)
|
$
|
(15.574
|
)
|
$
|
(12,066
|
)
|
Six months ended
June 30
|
||||||||
2025
|
2024
|
|||||||
Operating Activities:
|
||||||||
Net loss
|
$
|
(15,567
|
)
|
$
|
(12,055
|
)
|
||
Adjustments to reconcile net loss to cash flows used in operating activities:
|
||||||||
Depreciation and amortization
|
123
|
151
|
||||||
Stock-based compensation expense
|
84
|
273
|
||||||
Change in fair value of warrant liabilities
|
(940
|
)
|
(720
|
)
|
||||
Financing expense
|
10,553
|
5,607
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
534
|
659
|
||||||
Inventory, net
|
(310
|
)
|
30
|
|||||
Other current assets
|
(430
|
)
|
(395
|
)
|
||||
Other assets and liabilities
|
32
|
5
|
||||||
Accounts payable and accrued expenses
|
1,288
|
829
|
||||||
Net cash used in operating activities
|
(4,633
|
)
|
(5,616
|
)
|
||||
Investing Activities:
|
||||||||
Purchases of property and equipment
|
(4
|
)
|
(53
|
)
|
||||
Net cash used in investing activities
|
(4
|
)
|
(53
|
)
|
||||
Financing Activities:
|
||||||||
Issuance of common stock and warrants from offering, net
|
3,999
|
2,403
|
||||||
Proceeds from the exercise of Series J Convertible Preferred Warrants
|
—
|
500
|
||||||
Net cash provided by financing activities
|
3,999
|
2,903
|
||||||
Effect of exchange rate changes on cash
|
(7
|
)
|
(11
|
)
|
||||
Net decrease in cash and cash equivalents
|
(645
|
)
|
(2,777
|
)
|
||||
Cash and cash equivalents - beginning of period
|
5,095
|
3,800
|
||||||
Cash and cash equivalents - end of period
|
$
|
4,450
|
$
|
1,023
|
||||
Supplemental cash flow information |
Issuance of Series J Preferred Stock for exercise of Warrants
|
$
|
—
|
$
|
1,857
|
||||
Issuance of Common Stock for conversion of Series J Preferred Stock
|
$
|
—
|
$
|
1,535
|
||||
Issuance of Common Stock for conversion of Series F-1 Preferred Stock
|
$
|
1,100
|
$
|
—
|
||||
Deemed dividend on Series J Preferred Stock
|
$
|
2
|
$
|
(541
|
)
|
|||
Common stock offering costs included in prepaids
|
$
|
—
|
$
|
306
|