|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Revenue | |||||
| Cost of revenue | |||||
| Gross margin | |||||
| Operating expenses: | |||||
| Research and development | |||||
| Selling and marketing | |||||
| General and administrative | |||||
| Total operating expenses | |||||
| Loss from operations | |||||
| Non-operating income (loss): | |||||
| Interest income | |||||
| Interest expense (including $103,299 and nil with related parties, respectively) | |||||
| Equity in losses of unconsolidated affiliates (related party) | |||||
| Change in fair value of warrant liabilities | |||||
| Change in fair value of derivative liability | |||||
| Change in fair value of convertible note receivable (related party) | |||||
| Change in fair value of notes payable (including $847,646 and nil with related parties, respectively) | |||||
| Change in fair value of SEPA liability | |||||
| Change in fair value of claims settlement liability | |||||
| Loss on issuance of warrants | |||||
| Loss on issuance of notes payable | |||||
| Loss on issuance of SEPA | |||||
| Loss on extinguishment of accounts payable (including $290,676 and nil with related parties, respectively) | |||||
| Loss on extinguishment of notes payable (including $2,840,115 and $1,491,666 with related parties, respectively) | |||||
| Loss on settlement of claims liability, net | |||||
| Loss on fraudulently induced wire transfer | |||||
| SEPA fees and issuance costs | |||||
| Gain on sale of intellectual property intangible assets | |||||
| Loss on impairment of inventories, property and equipment and operating lease right-of-use asset | |||||
| Interest expense recognized on remeasurement of preferred stock liability | |||||
| Other gain (loss), net | |||||
| Loss before provision for income taxes | |||||
| Provision for income taxes | |||||
| Net loss | |||||
| Reclassification of convertible preferred stock from mezzanine equity to liability | |||||
| Net loss available to common shareholders | |||||
| Total net loss available to common shareholders | |||||
| Net loss per common share, basic | |||||
| Total net loss per common share, basic | |||||
| Net loss per common share, diluted | |||||
| Total net loss per common share, diluted | |||||
| Weighted-average common shares used to compute net loss per common share, basic | |||||
| Total weighted-average common shares used to compute net loss per common share, basic | |||||
| Weighted-average common shares used to compute net loss per common share, diluted | |||||
| Total weighted-average common shares used to compute net loss per common share, diluted | |||||
Loading...