XML 77 R27.htm IDEA: XBRL DOCUMENT v3.26.1
Revolving Lines of Credit and Long-Term Debt (Tables)
12 Months Ended
Dec. 31, 2025
Accounting Policies [Abstract]  
Schedule of the Financial Liabilities Measured at Fair Value on a Recurring Basis

The following is a summary of the financial liabilities measured at fair value on a recurring basis by caption and by level within the fair value hierarchy as of December 31, 2024:

 

   Level 1   Level 2   Level 3   Total 
   Fair value as of December 31, 2024 
(In Thousands)  Level 1   Level 2   Level 3   Total 
Liabilities:                
Contingent consideration  $   $   $42,782   $42,782 
Investor Notes at fair value           13,819    13,819 
Total financial liabilities  $   $   $56,601   $56,601 
Schedule of Changes in Fair Value of the Level 3 Financial Liabilities

The changes in fair value of the Level 3 financial liabilities for the years ended December 31, 2025 and 2024 were as follows:

 

(In Thousands)  Debt  

Investor
Notes at Fair

Value

   Warrant
Liability
   Contingent
Consideration
 
Balance as of January 1, 2024  $19,427   $-   $-   $45,182 
Addition   -    13,466    -    - 
Change in fair value   14    353    -    (2,400)
Transfers out   (19,441)   -    -    - 
Balance as of December 31, 2024  -   13,819   -   42,782 
Addition   -    -    2,885    - 
Change in fair value   -    (5,494)   (1,843)   (20,272)
Settlement   -    (8,325)   -    (17,242)
Transfers out   -    -    (1,042)   (5,268)
Balance as of December 31, 2025  $-   $-   $-   $- 
Schedule of Property and Equipment Estimated Useful Lives

 

Aircraft equipment  5 - 20 years
Machinery and equipment  2 - 15 years
Furniture and fixtures  3 - 10 years
Leasehold improvements  The shorter of the useful life or term of the lease
Software  3 - 7 years
Schedule of Estimated Useful Lives for Company’s Intangible Assets

The estimated useful lives for the Company’s intangible assets are as follows:

 

   Estimated useful life
Developed technology  8 to 13 years
Tradenames - definite-lived  4 to 8 years
Customer relationships  3 to 7 years
Patents  up to 20 years
Schedule of Revenue Recognition based on Time Period

The following table summarizes the revenue recognition based on time periods:

 

   2025   2024 
   Year ended December 31, 
(In Thousands)  2025   2024 
Point in time  $84,850   $84,053 
Over time   6,057    2,882 
 Revenue  $90,907   $86,935 
Schedule of Current Maturities of Debt and Long Term Debt

Current maturities of debt and long-term debt consist of the following as of December 31:

 

(In Thousands)  2025   2024 
         
Bridge Loans  $43   $2,960 
Libertas   -    2,792 
WebBank   -    1,510 
Muncy Bank & Trust Company 2021-1   -    651 
Muncy Bank & Trust Company 2021-2   -    450 
SBA COVID-19 Economic Injury Disaster Loan (“EIDL”)   500    500 
Code 1   188    332 
Perrin Legal Settlement   500    - 
Financed Insurance Premiums   459    173 
First Citizens Community Bank 2018   -    121 
First Citizens Community Bank 2019-1   -    16 
First Citizens Community Bank 2019-2   -    15 
2022 Notes   -    2,066 
2019 Notes   -    5,022 
2018 Notes   -    12,352 
Total   1,690    28,960 
Less: unamortized debt discount   -    (280)
Less: current maturities of long-term debt   (1,190)   (27,992)
Long-term debt, net of current maturities  $500   $688 
Schedule of Maturities of Long Term Debt

Aggregate maturities required on long-term debt as of December 31, 2025 are due in future years as follows:

 

(In Thousands)  Amount 
2026  $1,190 
2027   7 
2028   11 
2029   11 
2030   12 
Thereafter   459 
Total  $1,690