false
0000065770
0000065770
2026-03-04
2026-03-04
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
8-K
CURRENT
REPORT
PURSUANT
TO SECTION 13 OR 15(d) OF
THE
SECURITIES EXCHANGE ACT OF 1934
DATE
OF REPORT (DATE OF EARLIEST EVENT REPORTED) March 4, 2026
MicroVision,
Inc.
(Exact
name of registrant as specified in its charter)
| Delaware |
|
001-34170 |
|
91-1600822 |
(State
or other jurisdiction
of
incorporation) |
|
(Commission
File
Number) |
|
(I.R.S.
Employer
Identification
No.) |
18390
NE 68th Street
Redmond,
Washington 98052
(Address
of principal executive offices) (Zip code)
(425)
936-6847
(Registrant’s
telephone number, including area code)
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 |
| Common
stock, par value $0.001 per share |
|
MVIS |
|
The
NASDAQ Stock Market |
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.
The
information in this Current Report is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the
Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information in this Current
Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933,
as amended.
On
March 4, 2026, MicroVision, Inc. issued a press release announcing its fourth quarter and full year 2025 results. A copy of the press
release is attached as Exhibit 99.1 and is incorporated herein by reference.
Item
9.01. Financial Statements and Exhibits.
(c)
Exhibits.
Pursuant
to the rules and regulations of the SEC, the attached exhibit is deemed to have been furnished to, but not filed with, the SEC.
| |
Exhibit
No. |
|
Description |
| |
99.1 |
|
Press Release of MicroVision, Inc. dated March 4, 2026 |
| |
104 |
|
Cover
Page Interactive File (the cover page tags are embedded within the Inline XBRL document) |
SIGNATURE
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.
| |
MICROVISION,
INC. |
| |
|
|
| |
By: |
/s/
Drew G. Markham |
| |
|
Drew
G. Markham |
| |
|
Senior
Vice President, General Counsel and Secretary |
Dated:
March 4, 2026
Exhibit
99.1

MicroVision
Announces Fourth Quarter and Full Year 2025 Results
REDMOND,
WA / ACCESSWIRE / March 4, 2026 / MicroVision, Inc. (NASDAQ:MVIS), defining the next generation of lidar-based perception solutions,
today announced its fourth quarter and full year 2025 results.
Key
Business and Operational Highlights
| ● | Advanced
commercial momentum in the Industrial and Security & Defense sectors with an initial
shipment in December on repeatable orders for MOVIA L sensors with integrated software. |
| ● | Began
early integration work with new southern Germany team, establishing roadmap for FMCW ultra-long-range
lidar sensor based on assets acquired from Scantinel Photonics GmbH. |
| ● | Paved
the way in Q4 for the early 2026 closing of important strategic acquisition of lidar business
assets from Luminar Technologies, Inc., accelerating immediate revenue opportunities, further
diversifying product portfolio, and bringing active customer engagements. |
| ● | Streamlined
post-acquisition operating expenses, with 1H2026 plan to reduce global workforce by approximately
20% and consolidate engineering and operations functions from Redmond into Orlando location. |
| ● | Strengthened
balance sheet and cash position in February 2026 by issuing two senior secured convertible
notes due March 2028 – one for approximately $20.6 million in exchange for a previously
existing note due March 2026 and the other for approximately $22.4 million. |
“We
are pleased that our careful preparation in the fourth quarter of 2025, enabled us to hit the ground running in 2026,” said Glen
DeVos, MicroVision’s Chief Executive Officer. “Just two months into 2026, we’re thrilled to have kicked off the transformation
of MicroVision from an R&D company into an industry-leading commercial enterprise by shipping initial units on repeatable orders
and closing two highly strategic asset acquisitions. We’re now seeing the early benefits of our careful planning, having completed
the acquisitions of Luminar and Scantinel, diversified our product portfolio with an unmatched array of lidar-based perception solutions,
secured inventory and commenced shipping product on new and transferred purchase orders, and taken concrete action to enhance our cash
position and control operating expenses.”
Continued
DeVos, “With this early momentum, we are committed to redefining the lidar industry by delivering the right solution with the right
performance at the right price to a wide range of customers, in automotive, industrial, and security & defense markets.”
“We
have purposefully built MicroVision to lead in this new era of lidar: Lidar 2.0,” concluded DeVos.
Key
Financial Highlights for Q4 2025 and Full Year 2025
| ● | Revenue
for the fourth quarter of 2025 was $0.2 million, compared to $1.7 million for the fourth
quarter of 2024. |
| ● | Net
loss for the fourth quarter of 2025 was $37.8 million, or $0.12 per share, which includes
$29.4 million of non-cash charges related to asset impairment and inventory write-downs partially
offset by a net credit of $1.5 million of non-cash, share-based compensation expense, compared
to a net loss of $31.2 million, or $0.14 per share, which includes $1.9 million of non-cash
charges related to inventory write-downs and $2.0 million of non-cash, share-based compensation
expense, for the fourth quarter of 2024. |
| ● | Adjusted
EBITDA for the fourth quarter of 2025 was a $12.0 million loss, compared to a $10.6 million
loss for the fourth quarter of 2024. |
| ● | Cash
used in operations in the fourth quarter of 2025 was $15.4 million, compared to cash used
in operations in the fourth quarter of 2024 of $15.1 million. |
| ● | The
Company ended the fourth quarter of 2025 with $74.8 million in cash and cash equivalents,
including investment securities, compared to $74.7 million at December 31, 2024. |
Subsequent
to the fourth quarter, the Company strengthened its financial position by issuing senior secured convertible notes in the aggregate principal
amount of $43.0 million through an agreement with High Trail Capital. The New Notes were issued in part in exchange for an existing senior
secured convertible note due March 2026, thereby deferring repayment obligations, and also to bolster the Company’s balance sheet.
The New Notes are redeemable, subject to certain conditions, in shares of the Company’s common stock or in cash (with the form
of payment being at the election of the Company). In addition, the Company has $43.0 million remaining under its existing ATM, or at-the-market,
facility, subject to certain market conditions.
Conference
Call and Webcast: Q4 2025 Results
MicroVision
will host a conference call and webcast, consisting of prepared remarks by management and a question-and-answer session at 1:30 PM PT/4:30
PM ET on Wednesday, March 4, 2026 to discuss the financial results and provide a business update. Analysts and investors may pose questions
to management during the live webcast on March 4, 2026 and may submit questions HERE in advance of the conference call.
The
live webcast can be accessed on the Company’s Investor Relations website under the Events tab HERE. The webcast will be
archived on the website for future viewing.
About
MicroVision
MicroVision
is defining the next generation of lidar-based perception solutions for automotive, industrial, and security & defense markets. As
the industry moves beyond proof of concept toward value, deployment, and commercialization, MicroVision delivers integrated hardware
and software solutions designed for real-world performance, automotive-grade reliability, and economic scalability. With engineering
centers in the U.S. and Germany, MicroVision leads the industry in depth and breadth of its portfolio, with both short- and long-range
lidar solutions, featuring solid-state sensors with varying wavelengths, advanced sensor architectures, design-to-cost engineering, and
open software solutions.
For
more information, visit the Company’s website at www.microvision.com, on Facebook at www.facebook.com/microvisioninc,
and LinkedIn at https://www.linkedin.com/company/microvision/.
MicroVision,
MAVIN, MOSAIK, and MOVIA are trademarks of MicroVision, Inc. in the United States and other countries. All other trademarks are the properties
of their respective owners.
Non-GAAP
information
To
supplement MicroVision’s condensed financial statements presented in accordance with GAAP, the Company presents investors with
the non-GAAP financial measures “adjusted EBITDA” and “adjusted Gross Profit.” Adjusted EBITDA consists of GAAP
net income (loss) excluding the impact of the following: interest income and interest expense; income tax expense; depreciation and amortization;
non-cash gains and losses; share-based compensation; restructuring costs; severance expense; and impairment charges. Adjusted Gross Profit
is calculated as GAAP gross profit before share-based compensation expense and the amortization of acquired intangibles included in cost
of revenue.
MicroVision
believes that the presentation of adjusted EBITDA and adjusted Gross Profit provides important supplemental information to management
and investors regarding financial and business trends, provides consistency and comparability with MicroVision’s past financial
reports, and facilitates comparisons with other companies in the Company’s industry, many of which use similar non-GAAP financial
measures to supplement their GAAP results. Internally, management uses these non-GAAP measures when evaluating operating performance
because the exclusion of the items described above provides an additional useful measure of the Company’s operating results and
facilitates comparisons of the Company’s core operating performance against prior periods and its business objectives. Externally,
the Company believes that adjusted EBITDA and adjusted Gross Profit are useful to investors in their assessment of MicroVision’s
operating performance and the valuation of the Company.
Adjusted
EBITDA and adjusted Gross Profit are not calculated in accordance with GAAP, and should be considered supplemental to, and not as a substitute
for, or superior to, financial measures calculated in accordance with GAAP. Non-GAAP financial measures have limitations in that they
do not reflect all of the costs associated with the operations of MicroVision’s business as determined in accordance with GAAP.
The Company expects to continue to incur expenses similar to the non-GAAP adjustments described above, and exclusion of these items from
its non-GAAP financial measures should not be construed as an inference that these costs are unusual or infrequent.
The
Company compensates for limitations of the adjusted EBITDA measure by prominently disclosing GAAP net income (loss), which the Company
believes is the most directly comparable GAAP measure, and providing investors with a reconciliation from GAAP net income (loss) to adjusted
EBITDA.
Similarly
for adjusted Gross Profit, the Company compensates for limitations of the measure by prominently disclosing GAAP gross profit which is
the difference between Revenue and Cost of revenue, which the Company believes is the most directly comparable GAAP measure, and providing
investors with a reconciliation by backing out share-based compensation expense and the amortization of acquired intangibles included
in cost of revenue.
Forward-Looking
Statements
Certain
statements contained in this release, including market position, expectations, and likelihood of success; opportunities for customer
engagement and revenue; expense reduction; market position; product portfolio; product and manufacturing capabilities; transaction benefits;
access to capital and capital-raising opportunities; and expected revenue, expenses and cash usage are forward-looking statements that
involve a number of risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements.
Factors that could cause actual results to differ materially from those projected in such forward-looking statements include the risk
its ability to operate with limited cash or to raise additional capital when needed; market acceptance of its technologies and products
or for products incorporating its technologies; the failure of its commercial partners to perform as expected under its agreements; its
financial and technical resources relative to those of its competitors; its ability to keep up with rapid technological change; government
regulation of its technologies; its ability to enforce its intellectual property rights and protect its proprietary technologies; the
ability to obtain customers and develop partnership opportunities; the timing of commercial product launches and delays in product development;
the ability to achieve key technical milestones in key products; dependence on third parties to develop, manufacture, sell and market
its products; potential product liability claims; its ability to maintain its listing on The Nasdaq Stock Market, and other risk factors
identified from time to time in the Company’s SEC reports, including the Company’s Annual Report on Form 10-K, Quarterly
Reports on Form 10-Q and other reports filed with the SEC. These factors are not intended to represent a complete list of the general
or specific factors that may affect the Company. It should be recognized that other factors, including general economic factors and business
strategies, may be significant, now or in the future, and the factors set forth in this release may affect the Company to a greater extent
than indicated. Except as expressly required by federal securities laws, the Company undertakes no obligation to publicly update or revise
any forward-looking statements, whether as a result of new information, future events, changes in circumstances or any other reason.
Investor
Relations Contact
Jeff
Christensen
Darrow
Associates Investor Relations
MVIS@darrowir.com
Media
Contact
Marketing@MicroVision.com
Source:
MicroVision, Inc.
MicroVision,
Inc.
Consolidated
Balance Sheets
(In
thousands)
| | |
December 31, | | |
December 31, | |
| | |
2025 | | |
2024 | |
| | |
| | |
| |
| Assets | |
| | | |
| | |
| Current assets | |
| | | |
| | |
| Cash and cash equivalents | |
$ | 32,363 | | |
$ | 54,486 | |
| Investment securities, available-for-sale | |
| 42,471 | | |
| 20,216 | |
| Restricted cash, current | |
| 497 | | |
| 261 | |
| Accounts receivable, net of allowances | |
| 47 | | |
| 926 | |
| Inventory | |
| 745 | | |
| 2,294 | |
| Other current assets | |
| 4,989 | | |
| 4,287 | |
| Total current assets | |
| 81,112 | | |
| 82,470 | |
| | |
| | | |
| | |
| Property and equipment, net | |
| 4,280 | | |
| 7,061 | |
| Operating lease right-of-use assets | |
| 14,075 | | |
| 16,746 | |
| Restricted cash, net of current portion | |
| 1,204 | | |
| 1,500 | |
| Intangible assets, net | |
| 32 | | |
| 10,972 | |
| Other assets | |
| 2,416 | | |
| 2,412 | |
| Total assets | |
$ | 103,119 | | |
$ | 121,161 | |
| | |
| | | |
| | |
| Liabilities and shareholders’ equity | |
| | | |
| | |
| Current liabilities | |
| | | |
| | |
| Accounts payable | |
$ | 1,628 | | |
$ | 1,132 | |
| Accrued liabilities | |
| 5,426 | | |
| 2,542 | |
| Contract liabilities | |
| - | | |
| 308 | |
| Derivative liability | |
| - | | |
| 14,581 | |
| Notes payable, current | |
| 19,212 | | |
| 24,248 | |
| Operating lease liabilities, current | |
| 3,481 | | |
| 2,682 | |
| Finance lease liabilities, current | |
| 14 | | |
| - | |
| Other current liabilities | |
| 388 | | |
| 458 | |
| Total current liabilities | |
| 30,149 | | |
| 45,951 | |
| | |
| | | |
| | |
| Notes payable, net of current portion | |
| - | | |
| 8,754 | |
| Warrant liability | |
| 1,875 | | |
| - | |
| Operating lease liabilities, net of current portion | |
| 14,034 | | |
| 15,954 | |
| Finance lease liabilities, net of current portion | |
| 27 | | |
| - | |
| Other long-term liabilities | |
| 1,486 | | |
| 1,733 | |
| Total liabilities | |
| 47,571 | | |
| 72,392 | |
| | |
| | | |
| | |
| Commitments and contingencies | |
| | | |
| | |
| Shareholders’ equity | |
| | | |
| | |
| Common stock at par value | |
| 306 | | |
| 225 | |
| Additional paid-in capital | |
| 1,011,835 | | |
| 910,825 | |
| Accumulated other comprehensive income | |
| 669 | | |
| - | |
| Accumulated deficit | |
| (957,262 | ) | |
| (862,281 | ) |
| Total shareholders’ equity | |
| 55,548 | | |
| 48,769 | |
| Total liabilities and shareholders’ equity | |
$ | 103,119 | | |
$ | 121,161 | |
MicroVision,
Inc.
Consolidated
Statements of Operations
(In
thousands, except per share data)
| | |
Three months ended December 31, | | |
Twelve months ended December 31, | |
| | |
2025 | | |
2024 | | |
2025 | | |
2024 | |
| | |
| | |
| | |
| | |
| |
| Revenue | |
$ | 223 | | |
$ | 1,650 | | |
$ | 1,208 | | |
$ | 4,696 | |
| | |
| | | |
| | | |
| | | |
| | |
| Cost of revenue | |
| 16,325 | | |
| 4,116 | | |
| 18,548 | | |
| 7,530 | |
| Gross loss | |
| (16,102 | ) | |
| (2,466 | ) | |
| (17,340 | ) | |
| (2,834 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Research and development expense | |
| 8,681 | | |
| 8,764 | | |
| 31,720 | | |
| 49,015 | |
| Sales, marketing, general and administrative expense | |
| 3,185 | | |
| 5,923 | | |
| 20,325 | | |
| 29,346 | |
| Impairment loss on intangible assets | |
| 10,057 | | |
| 1,154 | | |
| 10,057 | | |
| 4,181 | |
| Impairment loss on operating lease right-of-use asset | |
| 1,201 | | |
| - | | |
| 1,201 | | |
| - | |
| Impairment loss on property, plant & equipment | |
| 2,185 | | |
| - | | |
| 2,185 | | |
| - | |
| Loss on disposal of fixed assets | |
| - | | |
| 165 | | |
| - | | |
| 143 | |
| Total operating expenses | |
| 25,309 | | |
| 16,006 | | |
| 65,488 | | |
| 82,685 | |
| | |
| | | |
| | | |
| | | |
| | |
| Loss from operations | |
| (41,411 | ) | |
| (18,472 | ) | |
| (82,828 | ) | |
| (85,519 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Interest expense | |
| (1,261 | ) | |
| (4,424 | ) | |
| (18,531 | ) | |
| (4,457 | ) |
| Unrealized gain (loss) on derivative liability | |
| 1,856 | | |
| (8,866 | ) | |
| 5,709 | | |
| (8,866 | ) |
| Unrealized gain on warrant liability | |
| 2,184 | | |
| - | | |
| 4,422 | | |
| - | |
| Realized loss on debt extinguishment | |
| - | | |
| - | | |
| (4,654 | ) | |
| - | |
| Other income | |
| 454 | | |
| 688 | | |
| 817 | | |
| 2,434 | |
| | |
| | | |
| | | |
| | | |
| | |
| Net loss before taxes | |
$ | (38,178 | ) | |
$ | (31,074 | ) | |
$ | (95,065 | ) | |
$ | (96,408 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Income tax benefit (expense) | |
| 422 | | |
| (81 | ) | |
| 84 | | |
| (507 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Net loss | |
$ | (37,756 | ) | |
$ | (31,155 | ) | |
$ | (94,981 | ) | |
$ | (96,915 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Net loss per share - basic and diluted | |
| (0.12 | ) | |
$ | (0.14 | ) | |
$ | (0.35 | ) | |
$ | (0.46 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Weighted-average shares outstanding - basic and diluted | |
| 305,484 | | |
| 219,475 | | |
| 273,136 | | |
| 209,510 | |
MicroVision,
Inc.
Consolidated
Statements of Cash Flows
(In
thousands)
| | |
Twelve months ended December 31, | |
| | |
2025 | | |
2024 | |
| | |
| | |
| |
| Cash flows from operating activities | |
| | | |
| | |
| Net loss | |
$ | (94,981 | ) | |
$ | (96,915 | ) |
| Adjustments to reconcile net loss to net cash used in operations: | |
| | | |
| | |
| Depreciation and amortization | |
| 5,824 | | |
| 6,920 | |
| Loss on disposal of fixed assets | |
| - | | |
| 143 | |
| Unrealized (gain) loss on derivative liability | |
| (5,709 | ) | |
| 8,866 | |
| Unrealized gain on warrant liability | |
| (4,422 | ) | |
| - | |
| Loss on debt extinguishment | |
| 4,654 | | |
| - | |
| Impairment of intangible assets | |
| 10,057 | | |
| 4,181 | |
| Impairment of operating lease right-of-use assets | |
| 1,201 | | |
| 405 | |
| Impairment of property and equipment | |
| 2,185 | | |
| - | |
| Inventory write-downs | |
| 9,864 | | |
| 2,045 | |
| Non-cash interest expense | |
| 7,325 | | |
| - | |
| Amortization of debt discount and issuance costs on notes payable | |
| 11,164 | | |
| 4,382 | |
| Share-based compensation expense | |
| 701 | | |
| 11,535 | |
| Net accretion of premium on short-term investments | |
| (532 | ) | |
| (951 | ) |
| Change in: | |
| | | |
| | |
| Accounts receivable | |
| 879 | | |
| 23 | |
| Inventory | |
| (8,276 | ) | |
| (495 | ) |
| Other current and non-current assets | |
| 1,858 | | |
| 85 | |
| Accounts payable | |
| 496 | | |
| (1,139 | ) |
| Accrued liabilities | |
| 2,884 | | |
| (6,098 | ) |
| Contract liabilities and other current liabilities | |
| (399 | ) | |
| (188 | ) |
| Operating lease liabilities | |
| (3,036 | ) | |
| (2,491 | ) |
| Other long-term liabilities | |
| (457 | ) | |
| 1,152 | |
| Net cash used in operating activities | |
| (58,720 | ) | |
| (68,540 | ) |
| | |
| | | |
| | |
| Cash flows from investing activities | |
| | | |
| | |
| Sales of investment securities | |
| 30,134 | | |
| 35,411 | |
| Purchases of investment securities | |
| (51,859 | ) | |
| (26,065 | ) |
| Advance to Scantinel | |
| (2,244 | ) | |
| - | |
| Cash paid for Ibeo business combination | |
| - | | |
| (6,300 | ) |
| Purchases of property and equipment | |
| (679 | ) | |
| (374 | ) |
| Net cash (used in) provided by investing activities | |
| (24,648 | ) | |
| 2,672 | |
| | |
| | | |
| | |
| Cash flows from financing activities | |
| | | |
| | |
| Principal payments under finance leases | |
| (13 | ) | |
| - | |
| Principal payments under notes payable | |
| (16,500 | ) | |
| - | |
| Principal proceeds from notes payable, net of debt discount and issuance costs | |
| - | | |
| 38,080 | |
| Proceeds from stock option exercises | |
| 8 | | |
| 62 | |
| Net proceeds from issuance of common stock and warrants | |
| 77,374 | | |
| 34,748 | |
| Net cash provided by financing activities | |
| 60,869 | | |
| 72,890 | |
| | |
| | | |
| | |
| Effect of exchange rate changes on cash, cash equivalents, and restricted cash | |
| 316 | | |
| (166 | ) |
| | |
| | | |
| | |
| Change in cash, cash equivalents, and restricted cash | |
| (22,183 | ) | |
| 6,856 | |
| Cash, cash equivalents, and restricted cash at beginning of period | |
| 56,247 | | |
| 49,391 | |
| Cash, cash equivalents, and restricted cash at end of period | |
$ | 34,064 | | |
$ | 56,247 | |
The following table provides
a reconciliation of the cash, cash equivalents, and restricted cash balances as of December 31, 2025 and 2024:
| | |
December 31, | | |
December 31, | |
| | |
2025 | | |
2024 | |
| Cash and cash equivalents | |
$ | 32,363 | | |
$ | 54,486 | |
| Restricted cash, current | |
| 497 | | |
| 261 | |
| Restricted cash, net of current portion | |
| 1,204 | | |
| 1,500 | |
| Cash, cash equivalents, and restricted cash | |
$ | 34,064 | | |
$ | 56,247 | |
MicroVision,
Inc.
Reconciliation
of GAAP to Non-GAAP Measures
(In
thousands)
| | |
Three months ended December 31, | | |
Twelve months ended December 31, | |
| | |
2025 | | |
2024 | | |
2025 | | |
2024 | |
| | |
| | |
| | |
| | |
| |
| Reconciliation of Non-GAAP Gross (Loss) Profit: | |
| | | |
| | | |
| | | |
| | |
| Gross loss | |
$ | (16,102 | ) | |
$ | (2,466 | ) | |
$ | (17,340 | ) | |
$ | (2,834 | ) |
| Share-based compensation expense | |
| - | | |
| - | | |
| - | | |
| - | |
| Inventory related write-downs | |
| 16,010 | | |
| 2,654 | | |
| 16,010 | | |
| 2,781 | |
| Amortization of acquired intangibles | |
| 217 | | |
| 362 | | |
| 869 | | |
| 1,497 | |
| Adjusted Gross (Loss) Profit | |
$ | 125 | | |
$ | 550 | | |
$ | (461 | ) | |
$ | 1,444 | |
| | |
| | | |
| | | |
| | | |
| | |
| Reconciliation of Non-GAAP Loss: | |
| | | |
| | | |
| | | |
| | |
| GAAP Net loss | |
$ | (37,756 | ) | |
$ | (31,155 | ) | |
$ | (94,981 | ) | |
$ | (96,915 | ) |
| Interest expense, net | |
| 807 | | |
| 3,736 | | |
| 17,714 | | |
| 2,023 | |
| Provision for income taxes | |
| (422 | ) | |
| 81 | | |
| (84 | ) | |
| 507 | |
| Depreciation and amortization | |
| 1,477 | | |
| 1,674 | | |
| 5,824 | | |
| 6,920 | |
| Unrealized (gain) loss on derivative liability | |
| (1,856 | ) | |
| 8,866 | | |
| (5,709 | ) | |
| 8,866 | |
| Unrealized gain warrant liability | |
| (2,184 | ) | |
| - | | |
| (4,422 | ) | |
| - | |
| Loss on debt extinguishment | |
| - | | |
| - | | |
| 4,654 | | |
| - | |
| Loss on disposal of fixed assets | |
| - | | |
| 165 | | |
| - | | |
| 143 | |
| Impairment loss on intangible assets | |
| 10,057 | | |
| 1,154 | | |
| 10,057 | | |
| 4,181 | |
| Impairment of operating lease right-of-use assets | |
| 1,201 | | |
| - | | |
| 1,201 | | |
| 405 | |
| Impairment of property and equipment | |
| 2,185 | | |
| - | | |
| 2,185 | | |
| - | |
| Share-based compensation expense | |
| (1,547 | ) | |
| 2,013 | | |
| 701 | | |
| 11,535 | |
| Inventory related write-downs | |
| 16,010 | | |
| 2,654 | | |
| 16,010 | | |
| 2,781 | |
| Restructuring costs | |
| - | | |
| 241 | | |
| - | | |
| 6,047 | |
| Severance expense | |
| - | | |
| - | | |
| 1,202 | | |
| - | |
| Adjusted EBITDA | |
$ | (12,028 | ) | |
$ | (10,571 | ) | |
$ | (45,648 | ) | |
$ | (53,507 | ) |