v3.26.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Mar. 31, 2026
Dec. 31, 2025
Mar. 31, 2025
Dec. 31, 2024
Mar. 31, 2026
Mar. 31, 2025
Sep. 30, 2025
Sep. 30, 2024
Operating activities                
Net loss $ (5,853) $ (10,125) $ (2,291) $ (19,839) $ (15,978) $ (22,130)    
Adjustments to reconcile net loss to net cash used in operating activities:                
Depreciation 29   123   78 246    
Amortization of intangible assets 395   407   801 878    
Change in fair value of earnout liability   (2,220)   (960) (280)    
Change in fair value of warrants 105   (3,283)   428 (625)    
Non-cash expense for warrants issued         514    
Stock-based compensation 2,453   3,352   7,592 13,154    
Deferred income taxes         (28) (13)    
Loss on disposal of assets         417    
Other non-cash items         (370) 251    
Changes in operating assets and liabilities:                
Accounts receivable         519 1,134    
Inventory         144 619    
Prepaid expenses and other assets         (310) (105)    
Accounts payable         (2,173) 2,161    
Accrued expenses and other current liabilities         726 2,777    
Net cash used in operating activities         (9,017) (1,516) $ 10,113 $ 18,388
Investing activities                
Acquisition of property and equipment         (16)    
Net cash used in investing activities         (16)    
Financing activities                
Proceeds from issuance of common stock         1,254 600    
Proceeds from exercise of stock options         55    
Proceeds from issuance of common stock in public offering         5,360    
Proceeds from exercise of warrants         15    
Proceeds from issuance of notes payable         4,736 1,725    
Principal payments on notes payable         (2,533) (119)    
Principal payments on notes payable - related parties         (565)    
Deferred consideration paid for acquisition of business         (174)    
Net cash provided by financing activities         8,307 2,047    
Net increase (decrease) in cash         (710) 515    
Cash, beginning of period   $ 3,273   $ 266 3,273 266 266  
Cash, end of period $ 2,563   $ 781   2,563 781 $ 3,273 $ 266
Supplemental cash flow information                
Cash paid for interest         1,357 255    
Cash paid for income taxes            
Non-cash investing and financing activities:                
Settlement of notes payable and other liabilities in common stock         4,439 1,245    
Issuance of Class A Common Stock for RaGE earnout         $ 1,752