XML 20 R3.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 9,370 $ 8,007
Accounts receivable – trade, net of allowances of $1,055 and $394, respectively 15,358 18,325
Inventories, net of reserves 38,126 43,265
Prepaid expenses and other current assets 6,624 8,785
Total current assets 69,478 78,382
Property and equipment, net of accumulated depreciation 1,770 2,134
Operating lease right of use asset 7,009 8,055
Intangible assets, net of accumulated amortization 17,080 25,944
Deferred tax assets, net 1,472 0
Other assets 734 790
Total assets 97,543 115,305
Current liabilities:    
Accounts payable and accrued expenses 26,485 24,176
Short-term debt 1,274 37,148
Operating lease liabilities, current 1,741 2,018
Deferred revenues, current 9,273 9,015
Other short-term liabilities 3,598 4,682
Total current liabilities 42,852 77,040
Deferred revenues, non-current 14,849 15,158
Long-term debt 32,877 0
Deferred tax liabilities, net 0 901
Operating lease liabilities, non-current 5,650 6,428
Other long-term liabilities 60 165
Total liabilities 96,288 99,692
Mezzanine equity:    
Total mezzanine equity 0 28,509
Stockholders’ equity:    
Common stock, $0.0001 par value, 4,166,667 and 625,000 shares authorized; 1,370,010 and 328,436 Class A shares issued and outstanding at December 31, 2025 and 2024, respectively 0 0
Additional paid-in capital 155,123 119,487
Accumulated deficit (156,420) (132,610)
Accumulated other comprehensive income 2,552 227
Total stockholders’ equity (deficit) 1,255 (12,896)
Total liabilities and stockholders’ equity 97,543 115,305
Nonrelated Party    
Current liabilities:    
Accounts payable and accrued expenses 22,786 24,176
Derivative liabilities 5 1
Related Party    
Current liabilities:    
Accounts payable and accrued expenses 3,699 0
Derivative liabilities 476 0
Preferred Series B    
Mezzanine equity:    
Total mezzanine equity 0 16,146
Stockholders’ equity:    
Preferred stock, value, issued 0 0
Preferred Series C    
Mezzanine equity:    
Total mezzanine equity 0 12,363
Preferred Series A    
Stockholders’ equity:    
Preferred stock, value, issued $ 0 $ 0