XML 29 R21.htm IDEA: XBRL DOCUMENT v3.25.4
BALANCE SHEET COMPONENTS
9 Months Ended 12 Months Ended
Sep. 30, 2025
Dec. 31, 2024
Balance Sheet Related Disclosures [Abstract]    
BALANCE SHEET COMPONENTS

NOTE 3. BALANCE SHEET COMPONENTS

The Company leased approximately 27,900 square feet of office space in Centennial, Colorado, with a lease term through June 2025. Consistent with the Company’s previously disclosed business plan for its future business, the Company does not believe that assets or equipment that remain on this leased property are critical to its new business strategy, given that it will not be conducting full-scale manufacturing or laser design or development that would involve the prior patent portfolio, which was transferred to its former secured lenders. The Company is pursuing a lease for a replacement facility that is more appropriate for the Company’s new business strategy, which will involve laser development in different verticals and outsourcing of manufacturing and inventory management. However, entering into a new lease and appropriately equipping a new facility is costly and time-consuming and may cause delays in the Company’s progress with respect to the business plan focused on building a stable foundation for its future business.

As of March 31, 2025, the Company was in default under the lease, and the Landlord pursued available remedies in advance of the lease term that expired in June 2025. In April 2025, the Landlord obtained a default judgment against the Company in the amount of $409,278, which accrues interest at a rate of 10% per annum beginning in March 2025 until paid in full. The Company and the Landlord entered into a settlement agreement on October 14, 2025, pursuant to which the parties released any claims related to the lease in exchange for the Company’s payment of $130,000 to the Landlord. The Landlord exercised its rights under the lease agreement and applicable law with respect to a lessee in default and such lessee’s assets located on the premises, including the removal and disposal of inventories and property and equipment remaining on the property. As such, during the first quarter of 2025, the Company determined that, based on the assumption that the Landlord would fully exercise its rights with respect to all assets remaining on the premises, (i) it no longer had control over the inventory and that recovery was not probable, therefore, inventory was written down to a net realizable value of zero, (ii) the carrying value of its property and equipment, all of which was at the leased location, was no longer recoverable, and the assets were written down to a net book value of $0, and (iii) the right-of-use asset associated with this lease was fully impaired, as the Company could no longer use the leased premises, each of which is recorded within loss on impairment of inventories, property and equipment and operating lease right-of-use asset on the condensed consolidated statement of operations for the nine months ended September 30, 2025.

Restricted Cash

Restricted cash represents funds held in collateral accounts maintained in connection with outstanding letters of credit in connection with our contemplated acquisition of a controlling interest in Tekne S.p.A (“Tekne”), as further described in Note 6. The letters of credit expire on August 31, 2026, and, in accordance with bank policy, the collateral will be released 30 days after the expiration date. The collateral funds are not invested and earn interest at a rate of 1% per annum. As of September 30, 2025

and December 31, 2024, restricted cash totaled $875,141 and nil, respectively, and is included in restricted cash on the condensed consolidated balance sheets. See Note 6 for additional information.

Inventories, Net

Inventories, net as of December 31, 2024 consisted of the following:

 

 

December 31,
2024

 

Raw materials and supplies

 

$

1,913,013

 

Work-in-process

 

 

161,137

 

Finished goods

 

 

613,786

 

Inventories, gross

 

 

2,687,936

 

Less: inventory reserve

 

 

(1,161,469

)

Inventories, net

 

$

1,526,467

 

As of September 30, 2025, the Company's inventory value was nil, as it no longer had control over the inventory and recovery was not probable. During each of the three and nine months ended September 30, 2025 and the three months ended September 30, 2024, the Company recorded lower of cost or net realizable value charges of nil.

During the nine months ended September 30, 2024, the Company recorded lower of cost or net realizable value charges of $28,012. During the first half of 2025, in connection with the lease default described above, inventory was written down to a net realizable value of zero through a $1,526,467 loss recorded within loss on impairment of inventories, property and equipment and operating lease right-of-use asset on the condensed consolidated statement of operations for the nine months ended September 30, 2025.

Property and Equipment, Net

Property and equipment, net as of December 31, 2024 consisted of the following:

 

 

December 31,
2024

 

Machinery and equipment

 

$

7,203,592

 

Leasehold improvements

 

 

897,948

 

Furniture and office equipment

 

 

205,897

 

Computer equipment and software

 

 

197,386

 

Property and equipment, gross

 

 

8,504,823

 

Less: accumulated depreciation and amortization

 

 

(3,670,094

)

Property and equipment, net

 

$

4,834,729

 

As of September 30, 2025, the Company's property and equipment, net value was nil, as the carrying value of its property and equipment, all of which was at the leased location, was no longer recoverable. Depreciation and amortization expense related to property and equipment was nil and $206,718 during the three months ended September 30, 2025 and 2024, respectively, and $446,449 and $596,256 during the nine months ended September 30, 2025 and 2024, respectively.

Prepaid Expenses and Other Current Assets

Prepaid expenses and other current assets as of September 30, 2025 and December 31, 2024 consisted of the following:

 

 

September 30,
2025

 

 

December 31,
2024

 

Common stock issued for services

 

$

692,792

 

 

$

 

Prepaid insurance

 

 

159,672

 

 

 

123,959

 

Other prepaid assets

 

 

1,379,726

 

 

 

28,521

 

Other current assets (1)

 

 

2,090,690

 

 

 

10,269

 

Total prepaid expenses and other current assets

 

$

4,322,880

 

 

$

162,749

 

 

(1)
Includes (i) $1,500,000 related to the Trumar Capital LLC acquisition agreement, including a $1,350,000 related party receivable from the Company's Executive Chairman and Co-Chief Executive Officer, as discussed further in Note 6, (ii) $400,000 related to the related party SYME Inventory Advance, as defined and further described in Note 6, and (iii) $110,000 receivable from Liqueous in connection with the Liqueous Settlement Agreement, as defined and further described in Note 6.

Accrued Expenses

Accrued expenses as of September 30, 2025 and December 31, 2024 consisted of the following:

 

 

September 30,
2025

 

 

December 31,
2024

 

Accrued legal, accounting and professional fees

 

$

2,794,345

 

 

$

2,448,594

 

Accrued TCEI acquisition costs

 

 

32,193

 

 

 

 

Accrued transaction costs related to the reverse recapitalization

 

 

503,600

 

 

 

503,600

 

Accrued lease-related payables

 

 

409,278

 

 

 

54,288

 

Accrued taxes payable

 

 

373,397

 

 

 

357,953

 

Accrued payroll and benefits

 

 

361,473

 

 

 

232,966

 

Accrued interest

 

 

55,381

 

 

 

560,501

 

Other

 

 

88,854

 

 

 

143,293

 

Total accrued expenses

 

$

4,618,521

 

 

$

4,301,195

 

Accounts Payable - 3(a)(10) Claims Settlement

On July 17, 2025, the Company and Silverback Capital Corporation (“Silverback”) agreed to settle outstanding claims in an amount of $5,662,479 (the “Claims”) owed to Silverback in exchange for a settlement amount payable in shares of Common Stock (the “Settlement Shares”), subject to court approval (the "Silverback Claims Settlement"). The Settlement Shares are priced in an amount equal to the last trading price of Common Stock on July 17, 2025 (the “Closing Price”), which was $0.3070; provided that, if the sale price of Common Stock drops below the Closing Price, the purchase price of the Settlement Shares will be the lower of (i) the Closing Price or (ii) 75% multiplied by the average of the three lowest traded prices during the fifteen day trading period preceding the share request made by Silverback, subject to other terms of the Settlement. Under the Settlement terms, Silverback may not hold more than 4.99% of issued and outstanding Common Stock at any time. The Claims include bona fide, outstanding, and unpaid creditor claims that Silverback acquired from the Company’s creditors and agreed to exchange for shares of Common Stock in a state court-approved transaction, in compliance with the terms of Section 3(a)(10) of the Securities Act. The Company also agreed to issue 400,000 shares of Common Stock as a settlement fee (the "Settlement Fee Shares"), which were issued during the third quarter of 2025. The settlement was approved by the state court on July 30, 2025, after a fairness hearing pursuant to the requirements of Section 3(a)(10) of the Securities Act.

The Company is required to meet certain conditions, including timely delivery of Settlement Shares, compliance with specified covenants, and maintenance of trading eligibility and SEC filing compliance. If these conditions are not satisfied, Silverback may declare the Company in default and terminate its remaining obligations, including the funding of payments under related claims purchase agreements. In the event of default, the Company remains obligated to issue Settlement Shares and fee shares for any liabilities previously purchased by Silverback, and Silverback may elect to declare either a full or partial default.

Upon initial recognition of the Silverback Claims Settlement, the Company derecognized the liabilities to vendors, which were each included in accounts payable on the condensed consolidated balance sheet, in an aggregate amount of $3,113,854 and recognized a claims settlement liability to Silverback in an aggregate amount of $9,627,408 calculated based on the fair value of the shares of Common Stock that can be issued to Silverback to satisfy the claims and the settlement fee, resulting in $6,513,554 recognized as loss on extinguishment of accounts payable in the condensed consolidated statement of operations for the nine months ended September 30, 2025.

From July 2025 to September 2025, the Company issued 42,564,420 Settlement Shares at an aggregate fair value of $6,540,488 to settle $4,262,479 of contractual claims under the Silverback Claims Settlement. Additionally, during the three and nine months ended September 30, 2025, the Company recorded a change in fair value of $2,584,724 of the claims settlement liability, which is included in change in fair value of claims settlement liability on the condensed consolidated statements of operations. As of the date of this quarterly report, the Silverback program was performed and concluded.

NOTE 4. BALANCE SHEET COMPONENTS

Inventories, Net

Inventories, net as of December 31, 2024 and 2023 consisted of the following:

 

 

Year ended December 31,

 

 

 

2024

 

 

2023

 

Raw materials and supplies

 

$

1,913,013

 

 

$

1,973,634

 

Work-in-process

 

 

161,137

 

 

 

158,346

 

Finished goods

 

 

613,786

 

 

 

457,752

 

Inventories, gross

 

 

2,687,936

 

 

 

2,589,732

 

Less: inventory reserve

 

 

(1,161,469

)

 

 

(1,133,457

)

Inventories, net

 

$

1,526,467

 

 

$

1,456,275

 

 

During the years ended December 31, 2024 and 2023, the Company recorded net adjustments to inventories for LCNRV, obsolescence, or scrap of approximately $28,012 and $640,000, respectively. The adjustment to inventory during the year ended December 31, 2023 was primarily related to fully reserving inventory related to the Company's AO series as it shifted focus to producing the newer BLTM series, offset by scrap adjustments.

Property and Equipment, Net

Property and equipment, net as of December 31, 2024 and 2023 consisted of the following:

 

 

Year ended December 31,

 

 

 

2024

 

 

2023

 

Machinery and equipment

 

$

7,203,592

 

 

$

7,179,629

 

Leasehold improvements

 

 

897,948

 

 

 

897,948

 

Furniture and office equipment

 

 

205,897

 

 

 

205,897

 

Computer equipment and software

 

 

197,386

 

 

 

197,386

 

Property and equipment, gross

 

 

8,504,823

 

 

 

8,480,860

 

Less: accumulated depreciation and amortization

 

 

(3,670,094

)

 

 

(2,829,884

)

Property and equipment, net

 

$

4,834,729

 

 

$

5,650,976

 

Depreciation and amortization expense related to property and equipment was $790,529 and $505,898 for the years ended December 31, 2024 and 2023, respectively.

Prepaid Expenses and Other Current Assets

Prepaid expenses and other current assets as of December 31, 2024 and 2023 consisted of the following:

 

 

Year ended December 31,

 

 

 

2024

 

 

2023

 

Prepaid insurance

 

$

123,959

 

 

$

61,342

 

Other prepaid assets

 

 

28,521

 

 

 

94,653

 

Other current assets

 

 

10,269

 

 

 

260

 

Total prepaid expenses and other current assets

 

$

162,749

 

 

$

156,255

 

Accrued Expenses

Accrued expenses as of December 31, 2024 and 2023 consisted of the following:

 

 

Year ended December 31,

 

 

 

2024

 

 

2023

 

Accrued payroll and related benefits

 

$

357,953

 

 

$

754,904

 

Accrued legal, accounting and professional fees

 

 

2,448,594

 

 

 

838,865

 

Accrued transaction costs related to the reverse recapitalization

 

 

503,600

 

 

 

503,600

 

Accrued taxes payable

 

 

232,966

 

 

 

89,346

 

Accrued interest

 

 

560,501

 

 

 

87,265

 

Other

 

 

197,581

 

 

 

225,677

 

Total accrued expenses

 

$

4,301,195

 

 

$

2,499,657