XML 13 R2.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
$ in Thousands
Sep. 30, 2025
Dec. 31, 2024
Current assets    
Cash and cash equivalents $ 3,087 $ 6,260
Accounts receivable, net of allowance of $495 and $390, respectively 2,134 430
Prepaid expenses and other current assets 565 783
Total current assets 5,786 7,473
Long-term assets    
Goodwill 8,450 2,843
Property and equipment, net 5,642 3,350
Operating lease right-of-use asset 3,383 1,032
Intangible assets, net 2,172 370
Deposits and other 211 216
Total assets 25,644 15,284
Current liabilities    
Accounts payable 2,103 1,098
Accrued expenses 2,682 2,234
Current portion of contract liabilities 537 896
Current portion of operating lease liability 734 477
Current portion of financing lease liability 55
Current portion of debt 339
Other current liabilities 987 273
Total current liabilities 7,437 4,978
Long-term liabilities    
Contract liabilities, net of current portion 1 97
Employee retention credit liability 2,904 1,220
Operating lease liability, net of current portion 2,866 1,035
Financing lease liability, net of current portion 125
Debt, net of current portion 8,379
Other liabilities 1,400
Total liabilities 23,112 7,330
Commitments and contingencies (Note 13)
Stockholders’ equity    
Preferred Stock, $0.0001 par value per share. Authorized 50,000,000 shares; no shares issued and outstanding
Common Stock, $0.0001 par value per share. Authorized 200,000,000 shares; issued and outstanding 8,266,877 shares as of September 30, 2025 and 5,889,520 shares as of December 31, 2024 1
Additional paid-in capital 120,995 112,141
Accumulated deficit (118,464) (104,187)
Total stockholders’ equity 2,532 7,954
Total liabilities and stockholders’ equity $ 25,644 $ 15,284