XML 190 R47.htm IDEA: XBRL DOCUMENT v3.25.2
Segment Reporting (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2025
Dec. 31, 2024
Segment Reporting Information [Line Items]    
Schedule of segment assets reported on the consolidated balance sheet  
The measure of segment assets is reported on the consolidated balance sheet as total consolidated assets. Long-lived and ROU assets located in the United States, Asia Pacific and United Kingdon region were as follows:
 
 
  
December 31, 2024
 
  
December 31, 2023
 
 
  
Fixed Assets
 
  
ROU Assets
 
  
Fixed Assets
 
  
ROU Assets
 
United States
   $ 1,095      $ 277      $ 368      $ 421  
Asia Pacific
     913        1,175        1,038        1,477  
United Kingdom
     73        321        149        525  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total
   $ 2,081      $ 1,773      $ 1,555      $ 2,423  
  
 
 
    
 
 
    
 
 
    
 
 
 
Summary of net loss and Adjusted EBITDA
Net loss is as follows:
 
    
Three Months Ended

March 31,
 
(Amounts in thousands)
  
2025
    
2024
 
Revenue
   $ 1,007      $ 549  
Cost of revenue
     (327      (306
Employee costs
     (19,081      (5,700
Technology costs
     (2,417      (360
Depreciation and amortization
     (191      (253
Net interest (income)/expense
     399        (229
Fair value changes and financing charges
     (109,530      (8,166
Other segment items (a)
     (17,621      (2,278
  
 
 
    
 
 
 
Net loss
   $ (147,761    $ (16,743
  
 
 
    
 
 
 
 
(a)
Other segment items includes marketing expense, professional fees, income tax expense, facilities costs, foreign currency exchange gains and losses, credit loss expense, and other overhead expenses
The following reflects our Adjusted EBITDA:
 
    
Three Months Ended

March 31,
 
(Amounts in thousands)
  
2025
    
2024
 
Net loss
   $ (147,761    $ (16,743
Depreciation and amortization
     191        253  
Provision for income taxes
     162        162  
Other expenses, net
     109,578        8,444  
  
 
 
    
 
 
 
EBITDA
     (37,830      (7,884
Stock-based compensation
     11,040        337  
Non-cash
inventory cost realignment adjustments
     (625      (25
Other
non-recurring
expenses (a)
     12,035        45  
  
 
 
    
 
 
 
Adjusted EBITDA
   $ (15,380    $ (7,527
  
 
 
    
 
 
 
 
(a)
Includes, but not limited to, legal, accounting and consulting fees incurred in connection with the Merger. These costs are
non-recurring
and are not reflective of our ongoing operating performance. Management believes that excluding these costs provides a more meaningful comparison of our performance to prior periods.
Net loss for the years ended December 31, 2024 and 2023 is as follows (in thousands):
 
 
  
2024
 
  
2023
 
Revenue
   $ 1,554      $ 3,856  
Less: Costs and expenses
     
Cost of sales
     579        3,656  
Employee costs
     31,981        23,773  
Technology costs
     4,694        2,693  
Depreciation and amortization
     886        2,040  
Net interest (income)/expense
     (1,903      255  
Fair value changes and financing charges
     16,187        49,454  
Other segment items (a)
     10,325        9,574  
  
 
 
    
 
 
 
Net loss
   $ (61,195    $ (87,589
  
 
 
    
 
 
 

*
Other segment items included in segment net loss includes marketing expense, professional fees, income tax expense, facilities costs, foreign currency exchange gains and losses, credit loss, and other overhead expenses.
Summary of long-lived and ROU assets
The measure of segment assets is reported on the condensed consolidated balance sheet as total consolidated assets. Long-lived and ROU assets were located as follows:
 
    
As of March 31, 2025
    
As of December 31, 2024
 
(Amounts in thousands)
  
Fixed Assets
    
ROU Assets
    
Fixed Assets
    
ROU Assets
 
United States
   $ 1,043      $ 238      $ 1,095      $ 277  
Asia Pacific
     934        1,116        913        1,175  
United Kingdom
     77        269        73        321  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total
   $ 2,054      $ 1,623      $ 2,081      $ 1,773