XML 15 R4.htm IDEA: XBRL DOCUMENT v3.24.2.u1
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME LOSS (Unaudited) - USD ($)
$ in Thousands
2 Months Ended 3 Months Ended 4 Months Ended 6 Months Ended
Mar. 14, 2023
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2023
Jun. 30, 2024
Successor [Member]          
Revenues   $ 1,766 $ 1,915 $ 2,257 $ 3,584
Cost of Revenues   353 480 567 680
Gross Profit   1,413 1,435 1,690 2,904
Operating Expenses          
Research and development   1,731 1,668 1,879 3,330
Sales and marketing   874 1,177 1,351 1,988
General and administrative   1,775 1,412 1,653 3,457
Acquisition related costs   164 164
Amortization of intangible assets   683 697 813 1,366
Total Operating Expenses   5,063 5,118 5,860 10,141
Loss from Operations   (3,650) (3,683) (4,170) (7,237)
Other Income (Expense)          
Interest income (expense), net   (684) 5 4 (946)
Change in fair value of derivative liability   (1,051) (12,040) (10,354) (2,523)
Other income (expense), net   (30) 7 7 (86)
Total Other Income (Expense)   (1,765) (12,028) (10,343) (3,555)
Net Loss, before tax   (5,415) (15,711) (14,513) (10,792)
Income tax benefit   159 981 2,541 366
Net Loss   (5,256) (14,730) (11,972) (10,426)
Unrealized foreign exchange gain (loss) from cumulative translation adjustments   22 (39) (39) 76
Comprehensive Loss   $ (5,234) $ (14,769) $ (12,011) $ (10,350)
Successor [Member] | Common Class A [Member]          
Other Income (Expense)          
Basic weighted average shares outstanding   15,255,218 8,582,699 8,582,699 15,254,803
Diluted weighted average shares outstanding   15,255,218 8,582,699 8,582,699 15,254,803
Basic net income (loss) per share   $ (0.34) $ (1.05) $ 0.85 $ (0.68)
Diluted net income (loss) per share   $ (0.34) $ (1.05) $ 0.85 $ (0.68)
Successor [Member] | Class C Common Stock [Member]          
Other Income (Expense)          
Basic weighted average shares outstanding   5,487,300 5,487,300
Diluted weighted average shares outstanding   5,487,300 5,487,300
Basic net income (loss) per share   $ (1.05) $ 0.85
Diluted net income (loss) per share   $ (1.05) $ 0.85
Predecessor [Member]          
Revenues $ 1,620        
Cost of Revenues 483        
Gross Profit 1,137        
Operating Expenses          
Research and development 1,455        
Sales and marketing 964        
General and administrative 2,293        
Acquisition related costs        
Amortization of intangible assets 806        
Total Operating Expenses 5,518        
Loss from Operations (4,381)        
Other Income (Expense)          
Interest income (expense), net 1        
Change in fair value of derivative liability        
Other income (expense), net        
Total Other Income (Expense) 1        
Net Loss, before tax (4,380)        
Income tax benefit        
Net Loss (4,380)        
Unrealized foreign exchange gain (loss) from cumulative translation adjustments (28)        
Comprehensive Loss $ (4,408)