v3.26.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents ($532 and $282 restricted cash as of December 31, 2025 and December 31, 2024, respectively) $ 1,868 $ 825
Accounts receivable ($2,533 and $1,713 related party as of December 31, 2025 and December 31, 2024, respectively) 3,714 1,716
Contract assets 3,264 0
Other current assets ($983 related party as of December 31, 2025) 1,525 1,593
Total current assets 10,371 4,134
Investments and advances to equity method investments 50,717 56,560
Operating lease right-of-use assets 3,188 0
Property and equipment, net 1,022 24
Intangible assets, net 1,063 0
Other non-current assets 341 513
Total assets 66,702 61,231
Current liabilities:    
Accounts payable ($215 and $1,669 related party as of December 31, 2025 and December 31, 2024, respectively) 8,453 9,540
Accrued expenses and other current liabilities ($501 and $660 related party as of December 31, 2025 and December 31, 2024, respectively) 16,429 25,870
Contract liabilities 19 0
Operating lease liability, current 460 0
Short term debt ($1,386 related party as of December 31, 2025) 1,386 8,471
Long-term debt, current ($904 related party as of December 31, 2024) 1,769 1,759
Total current liabilities 28,516 45,640
Operating lease liability, net of current portion 1,900 0
Long-term debt, net of current portion ($5,024 and $28,904 related party as of December 31, 2025 and December 31, 2024, respectively) 12,465 30,977
Warrant liabilities 0 4,711
Total liabilities 42,881 81,328
Commitments and contingencies - Note 12
Stockholders' equity (deficit)    
Series B preferred stock ($0.0001 par value, 8,000,000 shares authorized; 6,715,721 issued and outstanding as of December 31, 2025. Liquidation preference of $33.6 million as of December 31, 2025) 1 0
Additional paid-in capital 55,767 37,808
Accumulated deficit (44,239) (46,538)
Accumulated other comprehensive income (loss) 387 (243)
Total equity (deficit) attributable to common stockholders 11,926 (8,965)
Non-controlling interest 11,895 (11,132)
Total equity (deficit) 23,821 (20,097)
Total liabilities and equity 66,702 61,231
Class A Common Stock [Member]    
Stockholders' equity (deficit)    
Common stock, value 4 3
Class B Common Stock [Member]    
Stockholders' equity (deficit)    
Common stock, value $ 6 $ 5