Sanuwave Announces Q2 FY2025 Financial Results
Sanuwave Health (NASDAQ: SNWV) reported strong Q2 2025 financial results, achieving record quarterly revenues of $10.2 million, up 42% year-over-year. The company demonstrated improved profitability with a gross margin of 78.3%, up from 73.2% in Q2 2024.
Key highlights include the sale of 116 UltraMist® systems in Q2 2025, up from 72 in Q2 2024, and UltraMist® consumables revenue increased by 37% to $6.4 million. Operating income was $1.9 million, with net income of $1.1 million. The company achieved Adjusted EBITDA of $3.4 million, more than double the $1.5 million from Q2 2024.
Looking ahead, Sanuwave provided guidance for Q3 2025 revenue of $12-$12.7 million and maintained its full-year 2025 revenue guidance of $48-$50 million, representing a 47-53% increase from 2024.
Sanuwave Health (NASDAQ: SNWV) ha riportato risultati finanziari solidi nel secondo trimestre del 2025, raggiungendo ricavi trimestrali record di 10,2 milioni di dollari, con un incremento del 42% rispetto allo stesso periodo dell'anno precedente. L'azienda ha migliorato la redditività con un margine lordo del 78,3%, in crescita rispetto al 73,2% del secondo trimestre 2024.
I punti salienti includono la vendita di 116 sistemi UltraMist® nel secondo trimestre 2025, rispetto ai 72 del secondo trimestre 2024, e un aumento del 37% dei ricavi dai consumabili UltraMist®, che hanno raggiunto 6,4 milioni di dollari. L'utile operativo è stato di 1,9 milioni di dollari, con un utile netto di 1,1 milioni di dollari. L'azienda ha registrato un EBITDA rettificato di 3,4 milioni di dollari, più del doppio rispetto ai 1,5 milioni del secondo trimestre 2024.
Guardando al futuro, Sanuwave ha fornito una previsione per i ricavi del terzo trimestre 2025 compresi tra 12 e 12,7 milioni di dollari e ha confermato la guida per l'intero anno 2025 con ricavi stimati tra 48 e 50 milioni di dollari, rappresentando un aumento del 47-53% rispetto al 2024.
Sanuwave Health (NASDAQ: SNWV) reportó sólidos resultados financieros en el segundo trimestre de 2025, alcanzando ingresos trimestrales récord de 10,2 millones de dólares, un aumento del 42% interanual. La compañía mostró una mayor rentabilidad con un margen bruto del 78,3%, superior al 73,2% del segundo trimestre de 2024.
Los aspectos destacados incluyen la venta de 116 sistemas UltraMist® en el segundo trimestre de 2025, frente a 72 en el mismo periodo de 2024, y un aumento del 37% en los ingresos por consumibles UltraMist®, que alcanzaron los 6,4 millones de dólares. El ingreso operativo fue de 1,9 millones de dólares, con un ingreso neto de 1,1 millones. La compañía logró un EBITDA Ajustado de 3,4 millones de dólares, más del doble de los 1,5 millones del segundo trimestre de 2024.
De cara al futuro, Sanuwave proporcionó una guía para ingresos del tercer trimestre de 2025 entre 12 y 12,7 millones de dólares y mantuvo su previsión de ingresos para todo el año 2025 entre 48 y 50 millones de dólares, lo que representa un aumento del 47-53% respecto a 2024.
Sanuwave Health (NASDAQ: SNWV)는 2025년 2분기 강력한 재무 실적을 보고하며 분기별 매출이 1,020만 달러로 전년 동기 대비 42% 증가한 기록을 달성했습니다. 회사는 78.3%의 매출총이익률을 기록하며 2024년 2분기의 73.2%에서 수익성이 개선되었습니다.
주요 내용으로는 2025년 2분기에 116대의 UltraMist® 시스템을 판매하여 2024년 2분기의 72대에서 증가했으며, UltraMist® 소모품 매출은 37% 증가하여 640만 달러에 달했습니다. 영업이익은 190만 달러, 순이익은 110만 달러를 기록했습니다. 회사는 조정 EBITDA 340만 달러를 달성하여 2024년 2분기의 150만 달러보다 두 배 이상 증가했습니다.
앞으로 Sanuwave는 2025년 3분기 매출을 1,200만~1,270만 달러로 전망하며, 2025년 전체 매출 가이던스를 4,800만~5,000만 달러로 유지하여 2024년 대비 47~53% 증가할 것으로 예상하고 있습니다.
Sanuwave Health (NASDAQ : SNWV) a annoncé de solides résultats financiers pour le deuxième trimestre 2025, atteignant un chiffre d'affaires trimestriel record de 10,2 millions de dollars, en hausse de 42 % par rapport à l'année précédente. La société a amélioré sa rentabilité avec une marge brute de 78,3 %, contre 73,2 % au deuxième trimestre 2024.
Les points clés incluent la vente de 116 systèmes UltraMist® au deuxième trimestre 2025, contre 72 au deuxième trimestre 2024, et une augmentation de 37 % des revenus des consommables UltraMist® atteignant 6,4 millions de dollars. Le résultat d'exploitation s'est élevé à 1,9 million de dollars, avec un bénéfice net de 1,1 million. La société a réalisé un EBITDA ajusté de 3,4 millions de dollars, plus du double des 1,5 million du deuxième trimestre 2024.
Pour l'avenir, Sanuwave a donné des prévisions de chiffre d'affaires pour le troisième trimestre 2025 entre 12 et 12,7 millions de dollars et a maintenu ses prévisions annuelles pour 2025 entre 48 et 50 millions de dollars, ce qui représente une augmentation de 47 à 53 % par rapport à 2024.
Sanuwave Health (NASDAQ: SNWV) meldete starke Finanzergebnisse für das zweite Quartal 2025 und erzielte einen Rekordumsatz von 10,2 Millionen US-Dollar, was einem Anstieg von 42 % im Jahresvergleich entspricht. Das Unternehmen verbesserte die Rentabilität mit einer Bruttomarge von 78,3 %, gegenüber 73,2 % im zweiten Quartal 2024.
Zu den wichtigsten Highlights zählen der Verkauf von 116 UltraMist®-Systemen im zweiten Quartal 2025, gegenüber 72 im zweiten Quartal 2024, sowie ein Anstieg der Umsätze mit UltraMist®-Verbrauchsmaterialien um 37 % auf 6,4 Millionen US-Dollar. Das Betriebsergebnis lag bei 1,9 Millionen US-Dollar, der Nettogewinn bei 1,1 Millionen US-Dollar. Das Unternehmen erzielte ein bereinigtes EBITDA von 3,4 Millionen US-Dollar, mehr als doppelt so viel wie die 1,5 Millionen im zweiten Quartal 2024.
Für die Zukunft gab Sanuwave eine Prognose für den Umsatz im dritten Quartal 2025 von 12 bis 12,7 Millionen US-Dollar ab und bestätigte die Umsatzprognose für das Gesamtjahr 2025 von 48 bis 50 Millionen US-Dollar, was einer Steigerung von 47 bis 53 % gegenüber 2024 entspricht.
- None.
- Operating income slightly decreased to $1.9M from $2.0M in Q2 2024
- Net income declined to $1.1M from $6.6M in Q2 2024
- Added $1.1M in stock compensation expenses not present in Q2 2024
- High dependency on UltraMist® with 99% of overall revenues
Insights
Sanuwave delivered strong 42% revenue growth and improved margins, though operating income slightly declined due to stock compensation costs.
Sanuwave Health has delivered an impressive 42% revenue growth in Q2 2025, reaching
The company's gross margin improved significantly to
Particularly noteworthy is the 61% increase in UltraMist system sales (116 units vs. 72 in Q2 2024), suggesting strong market adoption. UltraMist consumables revenue grew by
Despite the revenue growth, GAAP operating income slightly decreased to
Net income fell to
Management's Q3 revenue guidance of
Q2 2025 revenues were
Q2 2025 gross margin was
GAAP Operating Income was
Company provides guidance for revenues of
EDEN PRAIRIE, Minn., Aug. 08, 2025 (GLOBE NEWSWIRE) -- Sanuwave Health, Inc. (the "Company" or "Sanuwave”) (NASDAQ: SNWV), a leading provider of next-generation FDA-approved wound care products, is pleased to provide its financial results for the three months ended June 30, 2025.
Quarter ended June 30, 2025
- Revenue for the three months ended June 30, 2025, totaled
$10.2 million , an increase of42% , as compared to$7.2 million for the same period of 2024. This growth was within the Company's guidance of growth of 40-50% year on year for the quarter. - 116 UltraMist® systems were sold in Q2 2025 up from 72 in Q2 2024, and from 98 in Q1 2025.
- UltraMist® consumables revenue increased by
37% to$6.4 million in Q2 2025, versus$4.7 million for the same quarter last year. UltraMist® revenue represented99% of Sanuwave’s overall revenues in Q2 2025. - Gross margin as a percentage of revenue amounted to
78.3% for the three months ended June 30, 2025, versus73.2% for the same period last year. - For the three months ended June 30, 2025, operating income totaled
$1.9 million , compared to$2.0 million in Q2 2024. Q2 2025 operating expenses included$1.1 million of stock compensation expenses versus$0 in the same period in 2024. - Net income for the second quarter of 2025 was
$1.1 million . This compares to a net income of$6.6 million in the second quarter of 2024 which was primarily driven by a$5.3 million gain on extinguishment of debt that did not recur during the three months ended June 30, 2025 and the change in the fair value of derivative liabilities. - Adjusted EBITDA [1] for the three months ended June 30, 2025, was
$3.4 million versus Adjusted EBITDA of$1.5 million for the same period last year.
“We’re pleased to have put up strong results for Q2 and to have achieved
Certain percentages presented in this earnings release are calculated from the underlying whole-dollar amounts and therefore may not recalculate from the rounded numbers used for disclosure purposes.
Financial Outlook
The Company forecasts Q3 2025 revenue of
As previously announced, a business update will occur via conference call on August 8, 2025 at 8:30 a.m. EST. Materials for the conference call are included on the Company’s website at http://www.sanuwave.com/investors.
Telephone access to the call will be available by dialing the following numbers:
Toll Free:1-800-245-3047
Toll/International: 1-203-518-9765
Conference ID: SANUWAVE
OR use the link for instant telephone access to the event.
https://viavid.webcasts.com/starthere.jsp?ei=1723341&tp_key=b9f972bf82
A replay will be made available through August 29, 2025:
Toll-Free: 1-844-512-2921 or 1-412-317-6671
Replay Access ID: 11159256
[1] This is a non-GAAP financial measure. Refer to “Non-GAAP Financial Measures” and the reconciliations in this release for further information.
About Sanuwave
Sanuwave Health is focused on the research, development, and commercialization of its patented, non-invasive and biological response-activating medical systems for the repair and regeneration of skin, musculoskeletal tissue, and vascular structures.
Sanuwave's end-to-end wound care portfolio of regenerative medicine products and product candidates help restore the body’s normal healing processes. Sanuwave applies and researches its patented energy transfer technologies in wound healing, orthopedic/spine, aesthetic/cosmetic, and cardiac/endovascular conditions.
Non-GAAP Financial Measures
This press release includes certain financial measures that are not presented in our financial statements prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”). These financial measures are considered "non-GAAP financial measures" and are intended to supplement, and should not be considered as superior to, or a replacement for, financial measures presented in accordance with U.S. GAAP.
The Company uses Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”) and Adjusted EBITDA to assess its operating performance. Adjusted EBITDA is Earnings before Interest, Taxes, Depreciation and Amortization adjusted for the change in fair value of derivatives and any significant non-cash or infrequent charges. EBITDA and Adjusted EBITDA should not be considered as alternatives to net income (loss) as a measure of financial performance or any other performance measure derived in accordance with U.S. GAAP, and they should not be construed as an inference that the Company’s future results will be unaffected by unusual or infrequent items. These non-GAAP financial measures are presented in a consistent manner for each period, unless otherwise disclosed. The Company uses these measures for the purpose of evaluating its historical and prospective financial performance, as well as its performance relative to competitors. These measures also help the Company to make operational and strategic decisions. The Company believes that providing this information to investors, in addition to U.S. GAAP measures, allows them to see the Company’s results through the eyes of management, and to better understand its historical and future financial performance. These non-GAAP financial measures are also frequently used by analysts, investors, and other interested parties to evaluate companies in our industry, when considered alongside other U.S. GAAP measures.
EBITDA and Adjusted EBITDA have their limitations as analytical tools, and you should not consider them in isolation or as a substitute for analysis of the Company’s results as reported under U.S. GAAP. Some of these limitations are that EBITDA and Adjusted EBITDA:
- Do not reflect every expenditure, future requirements for capital expenditures or contractual commitments.
- Do not reflect all changes in our working capital needs.
- Do not reflect interest expense, or the amount necessary to service our outstanding debt.
As presented in the U.S. GAAP to Non-GAAP Reconciliations section below, the Company’s non-GAAP financial measures exclude the impact of certain charges that contribute to our net income (loss).
Forward-Looking Statements
This press release may contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, such as statements relating to future financial results, production expectations, and plans for future business development activities. Forward-looking statements include all statements that are not statements of historical fact regarding intent, belief or current expectations of the Company, its directors or its officers. Investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties, many of which are beyond the Company’s ability to control. Actual results may differ materially from those projected in the forward-looking statements. Among the key risks, assumptions and factors that may affect operating results, performance and financial condition are risks associated with regulatory oversight, the Company’s ability to manage its capital resources, competition and the other factors discussed in detail in the Company’s periodic filings with the Securities and Exchange Commission. The Company undertakes no obligation to update any forward-looking statement, except as may be required by applicable law.
Contact: investors@sanuwave.com
SELECTED FINANCIAL DATA FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2025 AND 2024 | |||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||
(in thousands) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
Revenue | $ | 10,164 | $ | 7,162 | $ | 19,506 | $ | 12,948 | |||||||||
Cost of Revenues | 2,206 | 1,922 | 4,164 | 3,506 | |||||||||||||
Gross Margin | 7,958 | 5,240 | 15,342 | 9,442 | |||||||||||||
Gross Margin % | 78.3 | % | 73.2 | % | 78.7 | % | 72.9 | % | |||||||||
Total operating expenses | 6,081 | 3,248 | 12,479 | 8,500 | |||||||||||||
Operating Income | $ | 1,877 | $ | 1,992 | $ | 2,863 | $ | 942 | |||||||||
Total other income (expense) | (822 | ) | 4,569 | (7,484 | ) | 1,091 | |||||||||||
Net Income (Loss) | $ | 1,055 | $ | 6,561 | $ | (4,621 | ) | $ | 2,033 | ||||||||
NON-GAAP ADJUSTED EBITDA | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(in thousands) | 2025 | 2024 | 2025 | 2024 | |||||||||||
Net Income (Loss) | $ | 1,055 | $ | 6,561 | $ | (4,621 | ) | $ | 2,033 | ||||||
Non-GAAP Adjustments: | |||||||||||||||
Interest expense | 1,874 | 3,783 | 3,726 | 7,343 | |||||||||||
Depreciation and amortization | 299 | 262 | 573 | 480 | |||||||||||
EBITDA | 3,228 | 10,606 | (322 | ) | 9,856 | ||||||||||
Non-GAAP Adjustments for Adjusted EBITDA: | |||||||||||||||
Change in fair value of derivative liabilities | (990 | ) | (3,717 | ) | 3,911 | (1,216 | ) | ||||||||
Other non-cash or infrequent charges: | |||||||||||||||
Stock-based compensation | 1,132 | - | 2,116 | - | |||||||||||
Gain on extinguishment of debt | - | (5,310 | ) | - | (5,205 | ) | |||||||||
Severance agreement and legal settlement | - | - | - | 585 | |||||||||||
Release of historical accrued expenses | - | (579 | ) | - | (579 | ) | |||||||||
License and option agreement | - | - | - | (2,500 | ) | ||||||||||
Prepaid legal fees expensed from termination of Merger Agreement | - | 457 | - | 457 | |||||||||||
Adjusted EBITDA | $ | 3,370 | $ | 1,457 | $ | 5,705 | $ | 1,398 | |||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
(In thousands, except share data) | June 30, 2025 | December 31, 2024 | |||||
ASSETS | |||||||
Current Assets: | |||||||
Cash and cash equivalents | $ | 8,496 | $ | 10,237 | |||
Accounts receivable, net of allowance of | 3,848 | 3,329 | |||||
Inventory | 5,911 | 4,149 | |||||
Prepaid expenses and other current assets | 1,913 | 682 | |||||
Total Current Assets | 20,168 | 18,397 | |||||
Non-Current Assets: | |||||||
Property and equipment, net | 1,587 | 303 | |||||
Right of use assets, net | 653 | 429 | |||||
Intangible assets, net | 3,378 | 3,730 | |||||
Goodwill | 7,260 | 7,260 | |||||
Total Non-current Assets | $ | 12,878 | $ | 11,722 | |||
Total Assets | 33,046 | 30,119 | |||||
LIABILITIES | |||||||
Current Liabilities: | |||||||
Senior secured debt | $ | 26,774 | $ | 25,305 | |||
Accounts payable | 4,002 | 3,728 | |||||
Accrued expenses | 3,289 | 4,678 | |||||
Warrant liability | 12,018 | 8,107 | |||||
Current portion of operating lease liabilities | 82 | 126 | |||||
Current portion of finance lease liabilities | 115 | 175 | |||||
Current portion of contract liabilities | 221 | 193 | |||||
Other | - | 33 | |||||
Total Current Liabilities | 46,501 | 42,345 | |||||
Non-current Liabilities: | |||||||
Operating lease liabilities, less current portion, net of incentives | 974 | 125 | |||||
Finance lease liabilities, less current portion | 11 | 66 | |||||
Contract liabilities, less current portion | 301 | 300 | |||||
Other | 34 | - | |||||
Total Non-current Liabilities | 1,320 | 491 | |||||
Total Liabilities | $ | 47,821 | $ | 42,836 | |||
STOCKHOLDERS’ DEFICIT | |||||||
Preferred Stock, par value | $ | - | $ | - | |||
Common stock, par value | 9 | 9 | |||||
Additional paid-in capital | 241,248 | 238,685 | |||||
Accumulated deficit | (256,042 | ) | (251,421 | ) | |||
Accumulated other comprehensive loss | 10 | 10 | |||||
Total Stockholders’ Deficit | (14,775 | ) | (12,717 | ) | |||
Total Liabilities and Stockholders’ Deficit | $ | 33,046 | $ | 30,119 |
* Reflects a one-for-three hundred seventy-five (1:375) reverse stock split of the outstanding shares of the Company's common stock effected on October 18, 2024.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) | |||||||||||||||
(In thousands, except share data) | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||
Revenue | $ | 10,164 | $ | 7,162 | $ | 19,506 | $ | 12,948 | |||||||
Cost of Revenues | 2,206 | 1,922 | 4,164 | 3,506 | |||||||||||
Gross Margin | 7,958 | 5,240 | 15,342 | 9,442 | |||||||||||
Operating Expenses: | |||||||||||||||
General and administrative | 4,039 | 1,839 | 8,506 | 5,514 | |||||||||||
Selling and marketing | 1,674 | 1,034 | 3,205 | 2,266 | |||||||||||
Research and development | 194 | 195 | 402 | 358 | |||||||||||
Depreciation and amortization | 174 | 180 | 366 | 362 | |||||||||||
Total Operating Expenses | 6,081 | 3,248 | 12,479 | 8,500 | |||||||||||
Operating Income | 1,877 | 1,992 | 2,863 | 942 | |||||||||||
Other Income (Expense): | |||||||||||||||
Interest expense | (1,874 | ) | (3,396 | ) | (3,726 | ) | (6,633 | ) | |||||||
Interest expense, related party | — | (387 | ) | — | (710 | ) | |||||||||
Gain on extinguishment of debt | — | 5,310 | - | 5,205 | |||||||||||
Change in fair value of derivative liabilities | 990 | 3,717 | (3,911 | ) | 1,216 | ||||||||||
Other expense | (27 | ) | (685 | ) | (28 | ) | (787 | ) | |||||||
Other income | 89 | 10 | 181 | 2,800 | |||||||||||
Total Other Income (Expense) | (822 | ) | 4,569 | (7,484 | ) | 1,091 | |||||||||
Net Income (Loss) | 1,055 | 6,561 | (4,518 | ) | 2,033 | ||||||||||
Other Comprehensive Income (Loss) | |||||||||||||||
Foreign currency translation adjustments | — | 10 | — | 121 | |||||||||||
Total Comprehensive Income (Loss) | $ | 1,055 | $ | 6,571 | $ | (4,621 | ) | $ | 2,154 | ||||||
Earnings (Loss) per Share: | |||||||||||||||
Basic * | $ | 0.12 | $ | 2.08 | $ | (0.54 | ) | $ | 0.65 | ||||||
Diluted * | $ | 0.01 | $ | 1.77 | $ | (0.54 | ) | $ | 0.55 | ||||||
Weighted average shares outstanding | |||||||||||||||
Basic * | 8,561,737 | 3,152,595 | 8,554,706 | 3,126,000 | |||||||||||
Diluted * | 9,167,846 | 3,699,501 | 8,554,706 | 3,663,730 |
* Reflects a one-for-three hundred seventy-five (1:375) reverse stock split of the outstanding shares of the Company's common stock effected on October 18, 2024.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT (In thousands, except share data) | |||||||||||||||||||
Three Months Ended June 30, 2025 | |||||||||||||||||||
Common Stock | |||||||||||||||||||
Number of Shares Issued and Outstanding* | Par Value | Additional Paid- in Capital | Accumulated Deficit | Accumulated Other Comprehensive Loss | Total | ||||||||||||||
Balances as of March 31, 2025 | 8,548,473 | $ | 9 | $ | 239,786 | $ | (257,097 | ) | $ | 10 | $ | (17,292 | ) | ||||||
Stock-based compensation | - | - | 1,132 | - | - | 1,132 | |||||||||||||
Stock options exercised | 17,008 | - | 253 | - | - | 253 | |||||||||||||
Shares granted in lieu of board of director fees | 2,524 | - | 77 | - | - | 77 | |||||||||||||
Net income | - | - | - | 1,055 | - | 1,055 | |||||||||||||
Balances as of June 30, 2025 | 8,568,005 | $ | 9 | $ | 241,248 | $ | (256,042 | ) | $ | 10 | $ | (14,775 | ) | ||||||
Three Months Ended June 30, 2024 | |||||||||||||||||||
Common Stock | |||||||||||||||||||
Number of Shares Issued and Outstanding* | Par Value | Additional Paid- in Capital | Accumulated Deficit | Accumulated Other Comprehensive Loss | Total | ||||||||||||||
Balances as of March 31, 2024 | 3,041,492 | $ | 3 | $ | 176,979 | $ | (224,577 | ) | $ | - | $ | (47,595 | ) | ||||||
Shares issued for settlement of warrants | 14,440 | - | 6 | - | - | 6 | |||||||||||||
Shares issued for settlement of debt | 94,130 | - | 1,412 | - | - | 1,412 | |||||||||||||
Foreign currency translation adjustment | - | - | - | - | 10 | 10 | |||||||||||||
Net income | - | - | - | 6,561 | - | 6,561 | |||||||||||||
Balances as of June 30, 2024 | 3,150,062 | $ | 3 | $ | 178,397 | $ | (218,016 | ) | $ | 10 | $ | (39,606 | ) |
* Reflects a one-for-three hundred seventy-five (1:375) reverse stock split of the outstanding shares of the Company's common stock effected on October 18, 2024.
Six Months Ended June 30, 2025 | ||||||||||||||||||||
Common Stock | ||||||||||||||||||||
Number of Shares Issued and Outstanding* | Par Value | Additional Paid- in Capital | Accumulated Deficit | Accumulated Other Comprehensive Loss | Total | |||||||||||||||
Balances as of December 31, 2024 | 8,543,686 | $ | 9 | $ | 238,685 | $ | (251,421 | ) | $ | 10 | $ | (12,717 | ) | |||||||
Stock-based compensation | 4,787 | - | 2,233 | - | - | 2,233 | ||||||||||||||
Stock options exercised | 17,008 | - | 253 | - | - | 253 | ||||||||||||||
Shares granted in lieu of board of director fees | 2,524 | - | 77 | - | - | 77 | ||||||||||||||
Net loss | - | - | - | (4,621 | ) | - | (4,621 | ) | ||||||||||||
Balances as of June 30, 2025 | 8,568,005 | $ | 9 | $ | 241,248 | $ | (256,042 | ) | $ | 10 | $ | (14,775 | ) | |||||||
Six Months Ended June 30, 2024 | ||||||||||||||||||||
Common Stock | ||||||||||||||||||||
Number of Shares Issued and Outstanding* | Par Value | Additional Paid- in Capital | Accumulated Deficit | Accumulated Other Comprehensive Loss | Total | |||||||||||||||
Balances as of December 31, 2023 | 3,041,492 | $ | 3 | $ | 176,979 | $ | (220,049 | ) | $ | (111 | ) | $ | (43,178 | ) | ||||||
Shares issued for settlement of warrants | 14,440 | - | 6 | - | - | 6 | ||||||||||||||
Shares issued for settlement of debt | 94,130 | - | 1,412 | - | - | 1,412 | ||||||||||||||
Foreign currency translation adjustment | - | - | - | - | 121 | 121 | ||||||||||||||
Net income | - | - | - | 2,033 | - | 2,033 | ||||||||||||||
Balances as of June 30, 2024 | 3,150,062 | $ | 3 | $ | 178,397 | $ | (218,016 | ) | $ | 10 | $ | (39,606 | ) |
* Reflects a one-for-three hundred seventy-five (1:375) reverse stock split of the outstanding shares of the Company's common stock effected on October 18, 2024.
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
Six Months Ended June 30, | |||||||
(in thousands) | 2025 | 2024 | |||||
Cash Flows - Operating Activities: | |||||||
Net income (loss) | $ | (4,621 | ) | $ | 2,033 | ||
Adjustments to reconcile net income to net cash (used in) provided by operating activities | |||||||
Stock-based compensation | 2,106 | - | |||||
Depreciation and amortization | 388 | 393 | |||||
Amortization of right-of-use assets | 185 | 87 | |||||
Reserve for credit losses | 131 | 99 | |||||
Gain on extinguishment of debt | - | (5,205 | ) | ||||
Change in fair value of derivative liabilities | 3,911 | (1,216 | ) | ||||
Amortization of debt issuance and debt discounts | 1,062 | 3,274 | |||||
Accrued interest and accrued interest, related party | - | 1,859 | |||||
Proceeds from tenant improvement funds | 429 | - | |||||
Changes in operating assets and liabilities | |||||||
Accounts receivable | (650 | ) | (340 | ) | |||
Inventory | (1,762 | ) | 220 | ||||
Prepaid expenses and other assets | (1,231 | ) | 118 | ||||
Accounts payable | 274 | (1,259 | ) | ||||
Accrued expenses and contract liabilities | (746 | ) | 369 | ||||
Net Cash Flows (Used in) Provided by Operating Activities | (524 | ) | 432 | ||||
Cash Flows - Investing Activities | |||||||
Purchase of property and equipment | (1,321 | ) | (206 | ) | |||
Net Cash Flows Used in Investing Activities | (1,321 | ) | (206 | ) | |||
Cash Flows - Financing Activities | |||||||
Proceeds from exercises of stock options | 253 | - | |||||
Payment of note payable | - | (2,175 | ) | ||||
Proceeds from convertible notes payable | - | 1,300 | |||||
Proceeds from promissory note payable, related party | - | 500 | |||||
Proceeds from factoring, net | - | 831 | |||||
Payments of principal on finance leases | (149 | ) | (140 | ) | |||
Net Cash Flows Provided by Financing Activities | 104 | 316 | |||||
Effect of Exchange Rates on Cash | - | 121 | |||||
Net Change in Cash During Period | (1,741 | ) | 663 | ||||
Cash at Beginning of Period | 10,237 | 1,797 | |||||
Cash at End of Period | $ | 8,496 | $ | 2,460 | |||
Supplemental Information: | |||||||
Cash paid for interest | $ | 2,255 | $ | 2,055 | |||
Non-cash Investing and Financing Activities: | |||||||
Capitalize interest into senior secured debt | 407 | 3,850 | |||||
Shares granted in lieu of board of director fees | 77 | - | |||||
Stock options granted in lieu of cash bonus | 117 | - | |||||
Right-of-use assets obtained in exchange for lease liabilities | 430 | - | |||||
RSUs granted in exchange for services | 10 | - | |||||
Warrants issued in conjunction with convertible promissory notes | - | 3,633 | |||||
Conversion of asset-backed secured promissory notes to convertible promissory notes | - | 4,584 | |||||
Shares issued for settlement of debt | - | 1,412 | |||||
Write off deferred merger costs | - | 1,226 |
