Corvex, Inc. (Nasdaq: MOVE) grows AI revenue but widens Q2 2026 loss
Rhea-AI Filing Summary
Corvex, Inc. reported second-quarter 2026 results, its first full period including the AI cloud computing business acquired in the March 19, 2026 merger. Revenue for the quarter ended June 30, 2026 was $3.8 million, up from $0.1 million a year earlier, driven entirely by AI platform and services, as the legacy connected devices business contributed no revenue.
The company recorded a net loss of $12.8 million for the quarter and adjusted EBITDA of $(3.2) million, reflecting high operating expenses including significant stock-based compensation. Management highlighted contracted annualized recurring revenue on live compute of approximately $22 million as of August 14, 2026, indicating a growing base of committed AI infrastructure usage. Cash and cash equivalents were $21.7 million as of June 30, 2026, supported by the merger-related balance sheet expansion.
After quarter end, Corvex simplified its capital structure by converting Series A and C preferred stock and part of Series D into common stock, resulting in about 56.6 million common shares on an as-converted basis and a resale registration covering up to 53,390,008 existing-holder shares, from which Corvex will not receive proceeds.
Positive
- Revenue scaled rapidly: Q2 2026 revenue reached $3.8 million, up from $0.1 million in Q2 2025, reflecting the addition and ramp of the AI platform business.
- Contracted ARR traction: Contracted annualized recurring revenue on live compute is approximately $22 million as of August 14, 2026, providing a clearer view of forward recurring demand.
- Liquidity strengthened: Cash and cash equivalents increased to $21.7 million at June 30, 2026, compared with $2.8 million at December 31, 2025, bolstering near-term funding capacity.
- Adjusted EBITDA trend improved year-to-date: For the six months ended June 30, 2026, adjusted EBITDA was $(4.8) million, less negative than $(7.4) million a year earlier, a 36% improvement as disclosed.
Negative
- Losses widened sharply: Q2 2026 net loss was $12.8 million versus $3.2 million in Q2 2025, with the company still operating at a substantial loss level.
- Heavy operating cost and dilution from compensation: Stock-based compensation was $11.6 million for the first half of 2026, materially contributing to a $17.9 million net loss attributable to common stockholders.
- Capital-intensive growth profile: Property and equipment rose to $31.4 million and total operating expenses for the first half reached $24.4 million, underscoring significant investment and cash burn.
- Large goodwill balance: Goodwill of $519.3 million from the merger now dominates total assets of $599.3 million, increasing future sensitivity to potential impairment assessments.
Filing Explained
At June 30, cash equaled 370.2 days of second-quarter operating cash use, with the balance partly reflecting cash acquired in the business combination.
At
Compared with the second quarter’s operating cash use, the June 30 cash balance equals 370.2 days of that use; this is a backward-looking sizing, not a forecast.
The six-month cash-flow statement identifies
Sources and calculations
- Corvex Form 8-K and Exhibit 99.1 (2026-08-14)
- Corvex latest-quarter fundamentals (2026Q2)
- Cash and equivalents vs quarterly operating cash outflow, in days of cash use $21,695,000 / ($5,274,000 / 90) = [object Object]
8-K Event Classification
Key Figures
Key Terms
contracted annualized recurring revenue financial
Adjusted EBITDA financial
goodwill financial
as-converted basis financial
resale registration statement regulatory
Earnings Snapshot
FAQ
How much revenue did Corvex (MOVE) generate in Q2 2026?
What was Corvex (MOVE)’s net loss and EPS for Q2 2026?
What is Corvex (MOVE)’s contracted annualized recurring revenue?
How did the Corvex (MOVE) merger affect its balance sheet?
What was Corvex (MOVE)’s adjusted EBITDA for Q2 and the first half of 2026?
How did Corvex (MOVE) change its capital structure after Q2 2026?
What is the size of Corvex (MOVE)’s resale registration statement?
AI-generated analysis. How Rhea-AI works. Not financial advice.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date
of Report (Date of earliest event reported):
(Exact name of registrant as specified in its charter)
(State or other jurisdiction of incorporation) |
(Commission File Number) | (I.R.S. Employer Identification No.) |
|
||
| (Address of Principal Executive Offices) | (Zip Code) |
Registrant’s
telephone number, including area code: (866) GET-GPUS ((
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
| The |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging
growth company
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Item 2.02 Results of Operations and Financial Condition.
On August 14, 2026, Corvex, Inc. announced its financial results for the quarter ended June 30, 2026. A copy of the press release is being furnished as Exhibit 99.1 to this Current Report on Form 8-K.
The information in this Current Report on Form 8-K and Exhibit 99.1 attached hereto is intended to be furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific reference in such filing.
Item 9.01 - Financial Statements and Exhibits.
(d) Exhibits
| Exhibit
Number |
Description | |
| 99.1 | Press Release, dated August 14, 2026 | |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
1
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| CORVEX, INC. | ||
| Date: August 14, 2026 | By: | /s/ Chance Moreland |
| Chance Moreland | ||
| Chief Financial Officer | ||
2
Exhibit 99.1
Corvex Reports Second Quarter 2026 Results and Provides Business Update
Contracted annualized recurring revenue on live compute is approximately $22 million as of August 14, 2026
ARLINGTON, Va., August 14, 2026 /PRNewswire/ -- Corvex, Inc. (Nasdaq: MOVE), an engineering-led AI computing platform specializing in GPU-accelerated infrastructure for AI workloads, today reported financial results for the second quarter ended June 30, 2026. The second quarter is the Company’s first full reporting period that includes the AI cloud computing business following the March 19, 2026 merger. Prior-year periods reflect only the legacy healthcare business and are therefore not directly comparable.
Second Quarter 2026 Financial Highlights:
| ● | Total revenue for the second quarter was $3.8 million. Revenue for the six months ended June 30, 2026 was $4.3 million. |
| ● | Deferred revenue, including current and non-current portions, was $3.7 million at June 30, 2026, compared with $12,000 at December 31, 2025, reflecting contracted AI compute capacity not yet recognized as revenue. |
| ● | Net loss attributable to common stockholders for the second quarter was $(12.8) million, or $(5.12) per share. Net loss attributable to common stockholders for the six months ended June 30, 2026 was $(17.8) million, or $(8.59) per share. |
| ● | Adjusted EBITDA, a non-GAAP financial measure, was $(3.2) million for the second quarter and $(4.8) million for the six months ended June 30, 2026. Adjusted EBITDA for AI Platform and services was $(2.3) million for the second quarter and $(2.4) million for the six-month period. |
| ● | Total stock-based compensation expense was $9.4 million in the second quarter, including $7.6 million recorded in general and administrative expense, primarily reflecting replacement equity awards issued in connection with the Merger. |
| ● | Cash and cash equivalents were $21.7 million at June 30, 2026. Cash used in operating activities for the three months ended June 30, 2026 $5.3 million, which included approximately $1.9 million of vendor payments associated with the wind-down of the pre-Merger business and approximately $1.6 million of nonrecurring accounting, legal and other costs associated with the Merger. It also included a $2.8 million deposit paid to a vendor for an intended capital investment, which was refunded to the Company in July 2026. |
| ● | On June 30, the Company also completed the transfer of its legacy healthcare assets to the lender in full satisfaction of the related Bridge Loan, extinguishing that obligation and recognizing a $2.5 million non-recurring, non-cash gain on disposal. |
Business Highlights:
| ● | Contracted annualized revenue on live compute was approximately $22 million as of August 14, 2026. Corvex defines this operating metric as the annualized value of fixed contractual fees on capacity that has been delivered, accepted by the customer and is generating revenue as of the stated date. It excludes contracted capacity that is not yet live, is not a forecast and is not a GAAP financial measure. |
| ● | All AI Platform and services revenue today is generated under fixed-term contracts rather than spot pricing, meaning that customers reserve compute and storage capacity under those agreements and pay the contracted fee regardless of utilization. |
| ● | Corvex Token Factory version 1 is now live in closed alpha. The Company also completed planning for version 2 of its cloud management software during the second quarter and has moved into execution. The software is designed to improve automation, reliability and scalability as the platform grows. Corvex has additional Corvex Token Factory releases planned for the third and fourth quarters of 2026 as roadmap items move into production. |
| ● | Following quarter end, Corvex announced on August 4 that it had completed delivery of a multi-year agreement to provide clusters of GPUs to a leading AI company. The expansion was being funded through debt financing, customer prepayment and cash on hand. |
| ● | The Company strengthened its operating and financing leadership with the appointment of Chance Moreland as Chief Financial Officer in June and Michael Craig as Vice President of Architecture and Site Operations in July. |
| ● | Corvex also added Nicholas Donofrio and Patrick Fleury to its Board of Directors, expanding the Board’s public-company governance, technology, data center and infrastructure financing expertise. |
“Q2 is our first full reporting period with the AI infrastructure business, and reported revenue reflects when contracted capacity becomes live and is accepted by customers,” said Jay Crystal, Co-Founder and Co-Chief Executive Officer of Corvex. “We recognized $3.8 million of revenue in the quarter, while contracted annualized recurring revenue on live compute is approximately $22 million as of today. We spent the quarter focused on the inputs that drive the next stage of growth: securing power, hardware, capital and creditworthy customers, and on bringing them together quickly while maintaining disciplined project-level underwriting. At the same time, Corvex Token Factory is now live in closed alpha, and we have strengthened our operating, financing and governance bench as we scale.”
Capital Structure Update
Following quarter end, Corvex materially simplified its capital structure. On July 1, 2026, stockholders approved proposals resulting in the full conversion of Series A Preferred Stock and Series C Preferred Stock to Common Stock and the partial conversion of Series D Preferred Stock to Common Stock. As of July 8, 2026, the Company had approximately 27.6 million shares of Common Stock outstanding and 28,930 shares of Series D Preferred Stock outstanding, convertible into approximately 28.9 million shares of Common Stock. Taken together, that represented approximately 56.6 million common shares on an as-converted basis with respect to the remaining Series D Preferred Stock. On July 10, 2026, Corvex filed a resale registration statement covering up to 53,390,008 shares held or issuable to existing holders. The registration statement is not a primary offering by Corvex, and the Company will not receive proceeds from those resales.
2
Second Quarter 2026 Financial Highlights
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Revenue | $ | 3,801 | $ | 103 | $ | 4,312 | $ | 309 | ||||||||
| Operating expenses | 19,017 | 3,363 | 24,375 | 8,807 | ||||||||||||
| Loss from operations | (15,216 | ) | (3,260 | ) | (20,063 | ) | (8,498 | ) | ||||||||
| Other (expense) income, net | 2,471 | 35 | 2,313 | 95 | ||||||||||||
| Loss before income tax expense | (12,745 | ) | (3,225 | ) | (17,750 | ) | (8,403 | ) | ||||||||
| Income tax expense | (20 | ) | — | (20 | ) | — | ||||||||||
| Net loss | $ | (12,765 | ) | $ | (3,225 | ) | $ | (17,770 | ) | $ | (8,403 | ) | ||||
| Cumulative dividends on Series A preferred stock | (59 | ) | — | (155 | ) | — | ||||||||||
| Net loss attributable to common stockholders | $ | (12,824 | ) | $ | (3,225 | ) | $ | (17,925 | ) | $ | (8,403 | ) | ||||
| Net loss per share, basic and diluted | $ | (5.12 | ) | $ | (3.05 | ) | $ | (8.59 | ) | $ | (8.29 | ) | ||||
| Weighted average shares used in computing net loss per share, basic and diluted | 2,506,295 | 1,058,412 | 2,087,639 | 1,013,122 | ||||||||||||
Investor Conference Call
Management will host a conference call and live audio webcast to discuss these results and provide a business update today at 4:30pm ET / 1:30pm PT. The live webcast of the earnings conference call can be accessed at the Corvex Investor Relations website at investors.corvex.ai. A replay of the webcast will be available at the same website. Investors and analysts with questions may contact Corvex Investor Relations at investor-relations@corvex.ai.
About Corvex
Corvex is an AI cloud computing company specializing in GPU-accelerated infrastructure for AI workloads. Corvex’s platform allows organizations to leverage the advantage of AI by providing secure, scalable, and cost-efficient computational resources. Corvex’s infrastructure leverages advanced GPU-accelerated compute clusters, high-throughput storage systems and layered architecture to provide enhanced security, consistent performance, and efficiency at scale. As previously announced on March 19, 2026, Corvex, Inc. (formerly known as Movano Inc.) acquired Corvex Legacy Holdings, Inc. (Corvex OpCo, formerly known as Corvex, Inc.) (such acquisition the “Merger”). Following the Merger, the Company was renamed Corvex, Inc., effective March 23, 2026.
3
Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of applicable securities laws. Such statements are based on our current expectations, forecasts and assumptions and involve risks and uncertainties. These statements include, but are not limited to, statements related to our business; our strategy; our capital structure; our future growth; our technology; financial projections; our projections for future active power; demand for our platform; our plans to scale our platform and accelerate AI innovation; and strategic opportunities. In some cases, you can identify forward-looking statements by terms such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “project,” “will,” “would,” “should,” “could,” “can,” “predict,” “potential,” “target,” “explore,” “continue,” “outlook,” “guidance,” or the negative of these terms, where applicable, and similar expressions intended to identify forward-looking statements.
Our expectations and beliefs regarding these matters may not materialize, and actual results in future periods are subject to risks and uncertainties that could cause actual results to differ materially from those projected. These risks include but are not limited to our ability to execute our business strategies and manage our growth, our ability to maintain and grow our customer base, continued demand for AI infrastructure, any disruption in our strategic relationships or disruptions with our third-party providers, including our suppliers and data center partners, our ability to develop and maintain our corporate infrastructure and internal controls, our financial performance, capital requirements and ability to raise additional capital and the impact of global political and macroeconomic conditions, including the effects of global geopolitical conflicts, inflation, tariffs, interest rates, any instability in the global banking sector and foreign currency exchange rates. More information about factors that could affect our operating results is included under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our most recent filings with the SEC, including in our Annual Report on Form 10-K for the year ended December 31, 2025 and Quarterly Report on Form 10-Q for the three and six months ended June 30, 2026, copies of which may be obtained by visiting our Investor Relations website at investors.corvex.ai or the SEC’s website at www.sec.gov. Forward-looking statements speak only as of the date the statements are made and are based on information available to us at the time those statements are made and/or management’s good faith belief as of that time with respect to future events. We assume no obligation to update forward-looking statements to reflect events or circumstances after the date they were made, except as required by law. Our results for the three and six months ended June 30, 2026 are not necessarily indicative of our operating results for any future periods.
Non-GAAP Financial Measures
To supplement our consolidated financial statements, which are prepared and presented in accordance with generally accepted accounting principles in the United States (“GAAP”), we use adjusted EBITDA to help us evaluate our business. We use this non-GAAP financial measure to make strategic decisions, establish business plans and forecasts, identify trends affecting our business, and evaluate operating performance. We believe that this non-GAAP financial measure may be helpful to investors because it allows for greater transparency into what measures we use in operating our business and measuring our performance and enables comparison of financial trends and results between periods where items may vary independent of business performance. This non-GAAP financial measure is presented for supplemental informational purposes only, should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from similarly titled non-GAAP measures used by other companies.
Adjusted EBITDA is defined as net loss, excluding (i) depreciation and amortization, (ii) stock-based compensation, (iii) benefit from income taxes (iv) transaction costs related to the Merger, (v) gain on disposal of assets and (vi) interest and other income, net. A reconciliation is provided below to reconcile adjusted EBITDA to net loss, the most directly comparable financial measure stated in accordance with GAAP. Corvex encourages investors to review the related GAAP financial measure and the reconciliation of the non-GAAP financial measure to their most directly comparable GAAP financial measure, and not to rely on any single financial measure to evaluate Corvex’s business.
Media Contact
Chris Donahoe, Stillpoint
corvex.media@stillpointglobaladvisors.com
4
CORVEX, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except share and per share data) (unaudited)
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| REVENUE: | ||||||||||||||||
| Revenue - AI Platform and services | $ | 3,801 | $ | — | $ | 4,277 | $ | — | ||||||||
| Revenue - Connected devices and services | — | 103 | 35 | 309 | ||||||||||||
| Total revenue | 3,801 | 103 | 4,312 | 309 | ||||||||||||
| OPERATING EXPENSES: | ||||||||||||||||
| Cost of revenue - AI Platform and services (exclusive of depreciation and amortization)(1) | 2,108 | — | 2,356 | — | ||||||||||||
| Cost of revenue - Connected devices and services (exclusive of depreciation and amortization)(2) | 10 | 362 | 275 | 1,004 | ||||||||||||
| Depreciation and amortization | 2,676 | — | 3,003 | — | ||||||||||||
| Technology and infrastructure(3) | 1,366 | 1,401 | 2,188 | 3,784 | ||||||||||||
| Sales and marketing(4) | 740 | — | 1,041 | — | ||||||||||||
| General and administrative(5) | 12,117 | 1,600 | 15,512 | 4,019 | ||||||||||||
| Total operating expenses | 19,017 | 3,363 | 24,375 | 8,807 | ||||||||||||
| Loss from operations | (15,216 | ) | (3,260 | ) | (20,063 | ) | (8,498 | ) | ||||||||
| Other (expense) income, net: | ||||||||||||||||
| Interest expense (related party) | (31 | ) | — | (208 | ) | — | ||||||||||
| Interest expense | (135 | ) | — | (148 | ) | — | ||||||||||
| Other income, net | 136 | 35 | 168 | 95 | ||||||||||||
| Gain on disposal of assets | 2,501 | — | 2,501 | — | ||||||||||||
| Other (expense) income, net | 2,471 | 35 | 2,313 | 95 | ||||||||||||
| Loss before income tax expense | (12,745 | ) | (3,225 | ) | (17,750 | ) | (8,403 | ) | ||||||||
| Income tax expense | (20 | ) | — | (20 | ) | — | ||||||||||
| Net loss | $ | (12,765 | ) | $ | (3,225 | ) | $ | (17,770 | ) | $ | (8,403 | ) | ||||
| Cumulative dividends on Series A preferred stock | (59 | ) | — | (155 | ) | — | ||||||||||
| Net loss attributable to common stockholders | $ | (12,824 | ) | $ | (3,225 | ) | $ | (17,925 | ) | $ | (8,403 | ) | ||||
| Net loss per share, basic and diluted | $ | (5.12 | ) | $ | (3.05 | ) | $ | (8.59 | ) | $ | (8.29 | ) | ||||
| Weighted average shares used in computing net loss per share, basic and diluted | 2,506,295 | 1,058,412 | 2,087,639 | 1,013,122 | ||||||||||||
| Amounts include stock-based compensation expense, as follows: | ||||||||||||||||
| (1) Cost of revenue - AI Platform and services (exclusive of depreciation and amortization) | $ | 702 | $ | — | $ | 795 | $ | — | ||||||||
| (2) Cost of revenue - Connected devices and services (exclusive of depreciation and amortization) | — | — | 1 | 1 | ||||||||||||
| (3) Technology and infrastructure | 783 | 286 | 1,263 | 381 | ||||||||||||
| (4) Sales and marketing | 302 | — | 342 | — | ||||||||||||
| (5) General and administrative | 7,601 | 494 | 9,165 | 697 | ||||||||||||
5
CORVEX, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share data) (unaudited)
| June 30, 2026 | December 31, 2025 | |||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 21,695 | $ | 2,827 | ||||
| Accounts receivable, net | 1,564 | — | ||||||
| Inventory | — | 1,766 | ||||||
| Prepaid expenses and other current assets | 5,003 | 394 | ||||||
| Total current assets | 28,262 | 4,987 | ||||||
| Property and equipment, net | 31,373 | 101 | ||||||
| Operating lease right-of-use assets, net | 5,286 | 415 | ||||||
| Intangible assets, net | 15,047 | — | ||||||
| Goodwill | 519,318 | — | ||||||
| Other assets | 37 | 97 | ||||||
| Total assets | 599,323 | 5,600 | ||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | 3,870 | 3,477 | ||||||
| Accrued liabilities | 3,499 | 665 | ||||||
| Deferred revenue, current | 1,810 | 12 | ||||||
| Bridge loan (related party) | – | 4,382 | ||||||
| Operating lease liabilities, current | 2,591 | 253 | ||||||
| Finance lease liabilities, current | 3,910 | 18 | ||||||
| Total current liabilities | 15,680 | 8,807 | ||||||
| Operating lease liabilities, non-current | 2,900 | 267 | ||||||
| Finance lease liabilities, non-current | 5,561 | — | ||||||
| Deferred revenue, non-current | 1,931 | — | ||||||
| Total non-current liabilities | 10,392 | 267 | ||||||
| Total liabilities | 26,072 | 9,074 | ||||||
| Commitments and contingencies | ||||||||
| Stockholders’ equity (deficit): | ||||||||
| Preferred stock, $0.0001 par value, 5,000,000 shares authorized at June 30, 2026; 56,583 and 3,000 shares issued and outstanding at June 30, 2026 and December 31, 2025, respectively. | 577,133 | 2,850 | ||||||
| Common stock, $0.0001 par value, 500,000,000 shares authorized at June 30, 2026 and December 31, 2025; 2,060,185 and 1,228,272 shares issued and outstanding at June 30, 2026 and December 31, 2025, respectively | – | 10 | ||||||
| Additional paid-in capital | 180,280 | 160,058 | ||||||
| Accumulated deficit | (184,162 | ) | (166,392 | ) | ||||
| Total stockholders’ equity (deficit) | 573,251 | (3,474 | ) | |||||
| Total liabilities and stockholders’ equity | $ | 599,323 | $ | 5,600 | ||||
6
CORVEX, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands) (unaudited)
| Six Months Ended June 30, | ||||||||
| 2026 | 2025 | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
| Net loss | $ | (17,770 | ) | $ | (8,403 | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities | ||||||||
| Depreciation and amortization | 3,813 | 75 | ||||||
| Stock-based compensation | 11,566 | 1,079 | ||||||
| Amortization of debt discount (related party) | 118 | – | ||||||
| Noncash lease expense | 1,303 | 8 | ||||||
| Gain on disposal of assets | (2,501 | ) | – | |||||
| Changes in operating assets and liabilities, net of acquisition: | ||||||||
| Accounts receivable | (221 | ) | – | |||||
| Inventory | (42 | ) | (433 | ) | ||||
| Prepaid expenses and other current assets | (4,012 | ) | 144 | |||||
| Other assets | 46 | (10 | ) | |||||
| Accounts payable | (953 | ) | 775 | |||||
| Deferred revenue | (611 | ) | (31 | ) | ||||
| Other current and noncurrent liabilities | – | (603 | ) | |||||
| Operating lease liabilities, net | (1,449 | ) | – | |||||
| Accrued liabilities | 1,151 | – | ||||||
| Net cash used in operating activities | (9,562 | ) | (7,399 | ) | ||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
| Purchase of property and equipment | (6,481 | ) | – | |||||
| Capitalized internal use software | (409 | ) | – | |||||
| Cash acquired in business combination | 36,678 | – | ||||||
| Net cash provided by investing activities | 29,788 | – | ||||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
| Payments on finance lease liabilities | (1,836 | ) | – | |||||
| Issuance of common stock, net of issuance costs | 478 | 1,606 | ||||||
| Net cash (used in) provided by financing activities | (1,358 | ) | 1,606 | |||||
| Net increase (decrease) in cash and cash equivalents | 18,868 | (5,793 | ) | |||||
| Cash and cash equivalents at beginning of period | 2,827 | 7,902 | ||||||
| Cash and cash equivalents at end of period | 21,695 | 2,109 | ||||||
| SUPPLEMENTAL CASH FLOW INFORMATION: | ||||||||
| Cash paid for interest | $ | 1 | $ | — | ||||
| Cash paid for taxes | $ | — | $ | — | ||||
| NONCASH INVESTING AND FINANCING ACTIVITIES: | ||||||||
| Transaction expense adjustments | $ | 207 | $ | — | ||||
| Business acquired by issuance of equity instruments | $ | 581,955 | $ | — | ||||
| Bridge Loan (Related Party) extinguishment | $ | 4,663 | $ | — | ||||
| ROU assets obtained in exchange for lease liabilities | $ | 1,948 | $ | — | ||||
| Common shares issued from conversion of Series B Preferred shares | $ | 2,576 | $ | — | ||||
| Par value adjustment for stock splits and stock dividend | $ | 10 | $ | — | ||||
| Change in accrued capital expenditure | $ | 133 | $ | — | ||||
| Stock based compensation capitalized into internal use software | $ | 303 | $ | — | ||||
7
Reconciliation of GAAP to Non-GAAP Results
Reconciliation of Net Loss to Adjusted EBITDA
(in thousands, except percentages)
| Three Months Ended June 30, | ||||||||
| 2026 | 2025 | |||||||
| Net loss | $ | (12,765 | ) | $ | (3,225 | ) | ||
| Depreciation and amortization | 2,676 | — | ||||||
| Stock-based compensation(1) | 9,388 | 780 | ||||||
| Income tax | 20 | — | ||||||
| Gain on disposal of assets | (2,501 | ) | — | |||||
| Interest and other income, net | 30 | (35 | ) | |||||
| Adjusted EBITDA | $ | (3,152 | ) | $ | (2,480 | ) | ||
| Six Months Ended June 30, | ||||||||
| 2026 | 2025 | |||||||
| Net loss | $ | (17,770 | ) | $ | (8,403 | ) | ||
| Depreciation and amortization | 3,003 | — | ||||||
| Stock-based compensation(1) | 11,566 | 1,079 | ||||||
| Transaction costs(2) | 719 | — | ||||||
| Income tax | 20 | — | ||||||
| Gain on disposal of assets | (2,501 | ) | — | |||||
| Interest and other income, net | 188 | (95 | ) | |||||
| Adjusted EBITDA | $ | (4,775 | ) | $ | (7,419 | ) | ||
| Three Months Ended June 30, | Change | |||||||||||||||
| 2026 | 2025 | $ | % | |||||||||||||
| Net loss | ||||||||||||||||
| AI Platform and services | $ | (13,918 | ) | $ | — | $ | (13,918 | ) | NM | |||||||
| Connected devices and services | 1,153 | (3,225 | ) | 4,378 | 136 | % | ||||||||||
| Total net loss | $ | (12,765 | ) | $ | (3,225 | ) | $ | (9,540 | ) | (296 | )% | |||||
| Adjusted EBITDA(1) | ||||||||||||||||
| AI Platform and services | (2,264 | ) | — | (2,264 | ) | NM | ||||||||||
| Connected devices and services | (888 | ) | (2,480 | ) | 1,592 | 64 | % | |||||||||
| Total adjusted EBITDA | $ | (3,152 | ) | $ | (2,480 | ) | $ | (672 | ) | (27 | )% | |||||
| Six Months Ended June 30, | Change | |||||||||||||||
| 2026 | 2025 | $ | % | |||||||||||||
| Net loss | ||||||||||||||||
| AI Platform and services | $ | (15,542 | ) | $ | — | $ | (15,542 | ) | NM | |||||||
| Connected devices and services | (2,228 | ) | (8,403 | ) | 6,175 | 73 | % | |||||||||
| Total net loss | $ | (17,770 | ) | $ | (8,403 | ) | $ | (9,367 | ) | (111 | )% | |||||
| Adjusted EBITDA(1) | ||||||||||||||||
| AI Platform and services | (2,373 | ) | — | (2,373 | ) | NM | ||||||||||
| Connected devices and services | (2,402 | ) | (7,419 | ) | 5,017 | 68 | % | |||||||||
| Total adjusted EBITDA | $ | (4,775 | ) | $ | (7,419 | ) | $ | 2,644 | 36 | % | ||||||
| (1) | See the “Non-GAAP Financial Measures” section in this press release for a reconciliation to the most directly comparable GAAP measure. |
8
| Three Months Ended June 30, | ||||||||
| AI Platform and services | 2026 | 2025 | ||||||
| Net loss | $ | (13,918 | ) | $ | — | |||
| Depreciation and amortization | 2,588 | — | ||||||
| Stock-based compensation(1) | 9,046 | — | ||||||
| Income tax | 20 | — | ||||||
| Adjusted EBITDA | $ | (2,264 | ) | $ | — | |||
| Six Months Ended June 30, | ||||||||
| AI Platform and services | 2026 | 2025 | ||||||
| Net loss | $ | (15,542 | ) | $ | — | |||
| Depreciation and amortization | 2,884 | — | ||||||
| Stock-based compensation(1) | 10,278 | — | ||||||
| Income tax | 20 | — | ||||||
| Interest and other income, net | (13 | ) | — | |||||
| Adjusted EBITDA | $ | (2,373 | ) | $ | — | |||
| Three Months Ended June 30, | ||||||||
| Connected devices and services | 2026 | 2025 | ||||||
| Net income (loss) | $ | 1,153 | $ | (3,225 | ) | |||
| Depreciation and amortization | 88 | — | ||||||
| Stock-based compensation(1) | 342 | 780 | ||||||
| Gain on disposal of assets | (2,501 | ) | — | |||||
| Interest and other income, net | 30 | (35 | ) | |||||
| Adjusted EBITDA | $ | (888 | ) | $ | (2,480 | ) | ||
| Six Months Ended June 30, | ||||||||
| Connected devices and services | 2026 | 2025 | ||||||
| Net loss | $ | (2,228 | ) | $ | (8,403 | ) | ||
| Depreciation and amortization | 119 | — | ||||||
| Stock-based compensation(1) | 1,288 | 1,079 | ||||||
| Transaction costs(2) | 719 | — | ||||||
| Gain on disposal of assets | (2,501 | ) | — | |||||
| Interest and other income, net | 201 | (95 | ) | |||||
| Adjusted EBITDA | $ | (2,402 | ) | $ | (7,419 | ) | ||
| (1) | Stock-based compensation: related to the 2019 and 2024 Incentive Plans for employees, contractors, or other entities. |
| (2) | Related to the transaction costs associated with the Merger. |
9