v3.26.1
Unaudited Condensed Consolidated Statements of Operations - USD ($)
shares in Thousands, $ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2026
Jun. 30, 2025
Jun. 30, 2026
Jun. 30, 2025
Revenue $ 2,273 $ 3,127 $ 4,969 $ 6,506
Cost of revenue 450 554 971 1,160
Gross profit 1,823 2,573 3,998 5,346
Operating expenses:        
General and administrative expenses 5,906 7,113 13,556 14,546
Depreciation and amortization expense 303 300 608 547
Total operating expenses 6,209 7,413 14,164 15,093
Operating loss (4,386) (4,840) (10,166) (9,747)
Other expenses (income):        
Interest income (3) 0 (6) 0
Gain on extinguishment of liabilities, net (715) (146) (715) (4,489)
Loss on debt issuance 159 169 208 443
Loss on private placement issuance 0 837 1,598 837
Loss on extinguishment of debt, net 52 0 58 1,770
Change in fair value of convertible notes (179) 79 (551) 238
Loss on Yorkville SEPA advances 199 362 227 747
Other (income) expense, net 224 1,336 774 1,211
Total other expenses, net 660 3,319 3,349 1,982
Loss before income taxes (5,046) (8,159) (13,515) (11,729)
Income tax expense (benefit) (81) (231) (133) (157)
Net loss (4,965) (7,928) (13,382) (11,572)
Net loss attributable to common shareholders $ (4,965) $ (7,928) $ (13,382) $ (11,572)
Net loss per share attributable to common shareholders        
Basic $ (3.05) $ (82.58) $ (11.38) $ (146.48)
Diluted $ (3.05) $ (82.58) $ (11.38) $ (146.48)
Weighted average common shares outstanding        
Basic 1,627 96 1,176 79
Diluted 1,627 96 1,176 79
Nonrelated Party [Member]        
Other expenses (income):        
Interest expense $ 129 $ 0 $ 138 $ 0
Change in fair value of financial instruments 571 126 1,179 266
Related Party [Member]        
Other expenses (income):        
Interest expense 202 537 396 895
Change in fair value of financial instruments $ 21 $ 19 $ 43 $ 64