XML 12 R2.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) - USD ($)
$ in Thousands
Sep. 30, 2025
Dec. 31, 2024
Dec. 31, 2023
Current assets:      
Cash and cash equivalents $ 24,001 $ 50,237 $ 3,213
Accounts receivable, net 10,218 55 11
Accounts receivable - related party, net 3,363   467
Inventories 8,782 8,561 6,522
Prepaid expenses and other current assets 8,418 14,837 2,836
Total current assets 54,782 73,690 13,049
Property and equipment, net 1,265 2,081 1,555
Deferred income tax assets 2,363 2,157 1,033
Operating lease right-of-use assets 1,692 1,773 2,423
Other assets 802 815 579
Total assets 60,904 80,516 18,639
Current liabilities:      
Accounts payable 15,112 7,904 14,925
Accrued expenses and other current liabilities 10,537 11,996 7,464
Accrued expenses and other current liabilities - related party 384    
Accrued loss on purchase commitments 601 603 3,588
Accrued compensation 2,610 1,613 1,938
Income tax payable 2,518 2,109 1
Operating lease liabilities, current 678 578 569
Working capital loan - related party 1,500    
Advances from related party 2,857    
Warrants   14,711  
Convertible notes   148,629 14,641
Demand notes     4,750
Total current liabilities 36,797 188,143 47,876
Operating lease liabilities 948 1,166 1,791
Other earnout shares 20,561    
Other liabilities 1,292 1,670 391
Warrant liabilities   0 3,730
Convertible notes   0 18,064
Total liabilities 59,598 190,979 71,852
Commitments and contingencies
Stockholders' equity (deficit):      
Common stock - $0.0001 par value; 600,000,000 and 136,562,809 shares authorized as of September 30, 2025 and December 31, 2024, respectively, and 106,754,588 and 48,376,052 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively 11 5 0
Treasury stock, at cost: 124,225 shares at December 31, 2024 and 2023   0 0
Additional paid-in capital 634,154 145,441 141,496
Accumulated deficit (632,859) (429,251) (368,056)
Total stockholders' equity (deficit) 1,306 (283,810) (226,560)
Total liabilities and stockholders' equity (deficit) $ 60,904 80,516 18,639
Adjusted Balance [Member]      
Stockholders' equity (deficit):      
Additional paid-in capital   318,783  
Total stockholders' equity (deficit)   (110,463) (53,213)
Redeemable Convertible Preferred Stock      
Current liabilities:      
Redeemable convertible preferred stock - $0.00001 par value; 96,650,097 shares authorized as of December 31, 2024 and 2023, respectively; 44,494,703 shares issued and outstanding at December 31, 2024 and 2023, respectively; liquidation preference of $173,347 as of December 31, 2024 and 2023, respectively   $ 173,347 $ 173,347