XML 101 R2.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Balance Sheets - USD ($)
Jun. 30, 2025
Dec. 31, 2024
Dec. 31, 2023
Current Assets      
Cash $ 1,134,000 $ 7,550,000  
Inventory 2,733,000 2,186,000  
Returns asset 93,000 1,621,000  
Prepaid expenses and other current assets 1,219,000 120,000  
Total Current Assets 7,620,000 16,763,000  
Property and equipment, net 252,000 284,000  
Other non-current assets 90,000 124,000  
Intangible assets, net 315,000 345,000  
Goodwill 4,418,000 786,000  
Total Assets 12,695,000 18,302,000  
Current Liabilities      
Accounts payable 1,996,000 3,808,000  
Accrued expenses 3,295,000 4,224,000  
Refund due to customer 1,232,000 38,000  
Reserve for sales returns 521,000 3,355,000  
Warrant liability 16,603,000  
Other current liabilities 62,000 145,000  
Total Current Liabilities 9,250,000 28,438,000  
Total Liabilities 9,885,000 28,823,000  
Commitments and Contingencies  
Shareholders’ (Deficit) Equity      
Preferred stock, $1.00 par value; 1,000,000 shares authorized; no shares issued and outstanding  
Common stock $0.01 par value; 100,000,000 shares authorized; 470,825 and 32,090 shares issued and outstanding at December 31, 2024 and 2023. 25,000 5,000  
Additional paid-in capital 63,854,000 39,682,000  
Accumulated deficit (58,948,000) (49,172,000)  
Non-controlling interest (1,363,000) (1,036,000)  
Treasury stock, 10,990 and 0 shares reserved at June 30, 2025 and December 31, 2024 (758,000)  
Total Algorhythm Holdings Shareholders’ (Deficit) Equity 2,810,000 (10,521,000) $ 7,578,000
Total Liabilities and Shareholders’ (Deficit) Equity 12,695,000 18,302,000  
Previously Reported [Member]      
Current Assets      
Cash   7,550,000 6,703,000
Inventory   2,186,000 6,871,000
Returns asset   1,621,000 1,919,000
Prepaid expenses and other current assets   120,000 136,000
Total Current Assets   16,763,000 23,206,000
Property and equipment, net   284,000 404,000
Operating leases - right of use assets   95,000 3,926,000
Other non-current assets   29,000 179,000
Intangible assets, net   345,000
Goodwill   786,000 (0)
Total Assets   18,302,000 27,715,000
Current Liabilities      
Accounts payable   3,808,000 7,616,000
Accrued expenses   4,224,000 2,614,000
Refund due to customer   38,000 1,743,000
Customer prepayments   687,000
Reserve for sales returns   3,355,000 3,390,000
Warrant liability   16,603,000
Other current liabilities   145,000 159,000
Total Current Liabilities   28,438,000 16,209,000
Operating lease liabilities, net of current portion   3,925,000
Other liabilities   3,000
Total Liabilities   28,823,000 20,137,000
Commitments and Contingencies    
Shareholders’ (Deficit) Equity      
Preferred stock, $1.00 par value; 1,000,000 shares authorized; no shares issued and outstanding  
Common stock $0.01 par value; 100,000,000 shares authorized; 470,825 and 32,090 shares issued and outstanding at December 31, 2024 and 2023.   5,000
Additional paid-in capital   39,682,000 33,493,000
Accumulated deficit   (49,172,000) (25,915,000)
Non-controlling interest   (1,036,000)
Total Algorhythm Holdings Shareholders’ (Deficit) Equity   (10,521,000) 7,578,000
Total Liabilities and Shareholders’ (Deficit) Equity   18,302,000 27,715,000
Nonrelated Party [Member]      
Current Assets      
Accounts receivable 2,317,000 4,373,000  
Current Liabilities      
Promissory note payable 379,000  
Nonrelated Party [Member] | Previously Reported [Member]      
Current Assets      
Accounts receivable   4,373,000 7,308,000
Related Party [Member]      
Current Assets      
Accounts receivable 124,000 212,000  
Note receivable 701,000  
Current Liabilities      
Promissory note payable 1,500,000  
Notes payable 265,000 265,000  
Notes payable to related parties, net of current portion 385,000 385,000  
Promoissory note payable - SemiCab, Inc., net of current portion $ 250,000  
Related Party [Member] | Previously Reported [Member]      
Current Assets      
Accounts receivable   212,000 269,000
Note receivable   701,000
Current Liabilities      
Notes payable   265,000
Notes payable to related parties, net of current portion   $ 385,000