SANUWAVE Announces Record Quarterly Revenues: Q4 FY2024 Financial Results
SANUWAVE Health (NASDAQ: SNWV) reported record-breaking financial results for Q4 and full year 2024. Q4 revenues reached $10.3 million, up 47% year-over-year, with a gross margin of 77.9%. Full-year 2024 revenues hit $32.6 million, increasing 60% from 2023.
Key Q4 highlights include:
- 135 UltraMist® systems sold (up from 79 in Q4 2023)
- UltraMist® consumables revenue grew 59% to $5.9 million
- Operating income of $2.5 million, up 143%
- Adjusted EBITDA of $3.7 million
For 2025, SANUWAVE projects Q1 revenue of $8.4-9.0 million (45-55% YoY growth) and full-year revenue guidance of $48-50 million (47-53% growth). The company completed a 1-for-375 reverse stock split and raised $10.3 million through private placement in Q4 2024.
SANUWAVE Health (NASDAQ: SNWV) ha riportato risultati finanziari da record per il quarto trimestre e l'intero anno 2024. I ricavi del quarto trimestre hanno raggiunto i 10,3 milioni di dollari, con un incremento del 47% rispetto all'anno precedente, e un margine lordo del 77,9%. I ricavi totali per l'anno 2024 hanno toccato i 32,6 milioni di dollari, con un aumento del 60% rispetto al 2023.
I punti salienti del quarto trimestre includono:
- 135 sistemi UltraMist® venduti (rispetto ai 79 del quarto trimestre 2023)
- I ricavi dai consumabili UltraMist® sono cresciuti del 59% a 5,9 milioni di dollari
- Un reddito operativo di 2,5 milioni di dollari, in aumento del 143%
- Un EBITDA rettificato di 3,7 milioni di dollari
Per il 2025, SANUWAVE prevede ricavi per il primo trimestre tra 8,4 e 9,0 milioni di dollari (crescita del 45-55% su base annua) e una guida ai ricavi per l'intero anno tra 48 e 50 milioni di dollari (crescita del 47-53%). L'azienda ha completato uno split azionario inverso di 1 per 375 e ha raccolto 10,3 milioni di dollari tramite collocamento privato nel quarto trimestre del 2024.
SANUWAVE Health (NASDAQ: SNWV) reportó resultados financieros récord para el cuarto trimestre y el año completo 2024. Los ingresos del cuarto trimestre alcanzaron los 10,3 millones de dólares, un aumento del 47% interanual, con un margen bruto del 77,9%. Los ingresos del año completo 2024 alcanzaron los 32,6 millones de dólares, un incremento del 60% en comparación con 2023.
Los aspectos destacados del cuarto trimestre incluyen:
- 135 sistemas UltraMist® vendidos (frente a 79 en el cuarto trimestre de 2023)
- Los ingresos por consumibles UltraMist® crecieron un 59% a 5,9 millones de dólares
- Un ingreso operativo de 2,5 millones de dólares, un aumento del 143%
- Un EBITDA ajustado de 3,7 millones de dólares
Para 2025, SANUWAVE proyecta ingresos del primer trimestre de 8,4 a 9,0 millones de dólares (crecimiento del 45-55% interanual) y una guía de ingresos para el año completo de 48 a 50 millones de dólares (crecimiento del 47-53%). La empresa completó un split accionario inverso de 1 por 375 y recaudó 10,3 millones de dólares a través de una colocación privada en el cuarto trimestre de 2024.
SANUWAVE Health (NASDAQ: SNWV)는 2024년 4분기 및 전체 연도에 대해 기록적인 재무 결과를 보고했습니다. 4분기 수익은 1,030만 달러에 달하며, 전년 대비 47% 증가했으며, 총 이익률은 77.9%입니다. 2024년 전체 연도 수익은 3,260만 달러로, 2023년 대비 60% 증가했습니다.
4분기의 주요 하이라이트는 다음과 같습니다:
- 135개의 UltraMist® 시스템이 판매됨 (2023년 4분기 79개에서 증가)
- UltraMist® 소모품 수익이 59% 증가하여 590만 달러에 도달
- 운영 소득 250만 달러, 143% 증가
- 조정 EBITDA 370만 달러
2025년을 위해 SANUWAVE는 1분기 수익을 840만에서 900만 달러(전년 대비 45-55% 성장)로 예상하며, 전체 연도 수익 가이드를 4,800만에서 5,000만 달러(47-53% 성장)로 설정했습니다. 이 회사는 1대 375의 역주식 분할을 완료하고 2024년 4분기에 사모 배치를 통해 1,030만 달러를 모금했습니다.
SANUWAVE Health (NASDAQ: SNWV) a annoncé des résultats financiers record pour le quatrième trimestre et l'année complète 2024. Les revenus du quatrième trimestre ont atteint 10,3 millions de dollars, en hausse de 47 % par rapport à l'année précédente, avec une marge brute de 77,9 %. Les revenus de l'année 2024 ont atteint 32,6 millions de dollars, soit une augmentation de 60 % par rapport à 2023.
Les points forts du quatrième trimestre comprennent:
- 135 systèmes UltraMist® vendus (contre 79 au quatrième trimestre 2023)
- Les revenus des consommables UltraMist® ont augmenté de 59 % pour atteindre 5,9 millions de dollars
- Un revenu opérationnel de 2,5 millions de dollars, en hausse de 143 %
- Un EBITDA ajusté de 3,7 millions de dollars
Pour 2025, SANUWAVE prévoit des revenus pour le premier trimestre de 8,4 à 9,0 millions de dollars (croissance de 45 à 55 % par rapport à l'année précédente) et une prévision de revenus pour l'année complète de 48 à 50 millions de dollars (croissance de 47 à 53 %). L'entreprise a réalisé un regroupement d'actions de 1 pour 375 et a levé 10,3 millions de dollars par le biais d'un placement privé au quatrième trimestre 2024.
SANUWAVE Health (NASDAQ: SNWV) hat Rekordfinanzergebnisse für das vierte Quartal und das Gesamtjahr 2024 gemeldet. Die Umsätze im vierten Quartal erreichten 10,3 Millionen Dollar, was einem Anstieg von 47 % im Vergleich zum Vorjahr entspricht, mit einer Bruttomarge von 77,9 %. Die Umsätze für das Gesamtjahr 2024 beliefen sich auf 32,6 Millionen Dollar, was einem Anstieg von 60 % gegenüber 2023 entspricht.
Wichtige Highlights des vierten Quartals sind:
- 135 UltraMist®-Systeme verkauft (gegenüber 79 im vierten Quartal 2023)
- Umsätze mit UltraMist®-Verbrauchsmaterialien stiegen um 59 % auf 5,9 Millionen Dollar
- Betriebseinkommen von 2,5 Millionen Dollar, ein Anstieg von 143 %
- Bereinigtes EBITDA von 3,7 Millionen Dollar
Für 2025 prognostiziert SANUWAVE einen Umsatz im ersten Quartal von 8,4 bis 9,0 Millionen Dollar (Wachstum von 45-55 % im Jahresvergleich) und eine Umsatzprognose für das Gesamtjahr von 48 bis 50 Millionen Dollar (Wachstum von 47-53 %). Das Unternehmen hat einen Reverse-Split von 1 zu 375 abgeschlossen und 10,3 Millionen Dollar durch eine Privatplatzierung im vierten Quartal 2024 gesammelt.
- Record quarterly revenue of $10.3M in Q4 2024 (+47% YoY)
- Full year 2024 revenue reached $32.6M (+60% YoY)
- Q4 2024 gross margin improved to 77.9% from 69.1% in Q4 2023
- Operating income increased to $2.5M in Q4 2024 (+143% YoY)
- UltraMist® system sales grew to 135 units in Q4 2024 (from 79 in Q4 2023)
- Strong 2025 guidance projecting 47-53% revenue growth
- Q4 2024 net loss of $12.7M compared to $18.2M profit in Q4 2023
- Full year 2024 net loss increased to $31.4M from $25.8M in 2023
- 1-for-375 reverse stock split implemented in October 2024
Insights
SANUWAVE's Q4 results represent a significant positive inflection point for the company with record quarterly revenue of
The most compelling aspect of SANUWAVE's financial profile is the rapidly expanding recurring revenue stream from UltraMIST consumables, which grew
Profitability metrics show remarkable improvement, with gross margin expanding to
The
Forward guidance of
Q4 2024 revenues were
Full year 2024 revenues were
Q4 2024 gross margin was
Full year 2024 gross margin was
GAAP Operating Income was
Company provides guidance for revenue growth of 45
EDEN PRAIRIE, Minn., March 21, 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 and for the full year ended December 31, 2024.
Q4 2024 ended December 31, 2024
- Revenue for the three months ended December 31, 2024, totaled
$10.3 million , an increase of47% , as compared to$7.0 million for the same period of 2023. This growth is consistent with guidance of growth of 40-50% year on year for the quarter. - 135 UltraMist® systems were sold in Q4 2024 up from 79 in Q4 2023 and from 124 in Q3 2024.
- UltraMist® consumables revenue increased by
59% to$5.9 million in Q4 2024 versus$3.7 million for the same quarter last year. Consumables revenue represented58% of overall revenues in Q4 2024. UltraMIST systems and consumables remained the primary revenue growth driver for the Company and represented over99% of SANUWAVE’s overall revenues in Q4 2024. - Gross margin as a percentage of revenue amounted to
77.9% for the three months ended December 31, 2024, versus69.1% for the same period last year. - For the three months ended December 31, 2024, operating income totaled
$2.5 million , an increase of$1.5 million , or143% , compared to Q4 2023, primarily as a result of the Company’s continued efforts to drive profitable growth and manage expenses. - Net loss for the fourth quarter of 2024 was
$12.7 million , driven predominantly by the change in the fair value of derivative liabilities, valuation adjustments resulting from the share and warrant exchange, and the extinguishment of debt. This compares to a net profit of$18.2 million in the fourth quarter of 2023, which was primarily driven by the change in the fair value of derivative liabilities. - Adjusted EBITDA [1] for the three months ended December 31, 2024, was
$3.7 million versus Adjusted EBITDA of$0.7 million for the same period last year, an improvement of$3.0 million .
Full year 2024 ended December 31, 2024
- Revenue for the year ended December 31, 2024, totaled
$32.6 million , an increase of60% , as compared to$20.4 million for the same period of 2023. This growth exceeded full year guidance of growth of50% year on year. - 374 UltraMist® systems were sold in 2024 up from 211 in 2023.
- UltraMist® consumables revenue increased by
67% to$20.1 million (61% of revenues) in 2024, versus$12.0 million for the same period last year. UltraMIST systems and consumables remained the primary revenue growth driver and continued to represent over98% of SANUWAVE’s overall revenues in 2024. - Gross margin as a percentage of revenue amounted to
75.2% for the year ended December 31, 2024, versus70.4% for the same period last year. - For the year ended December 31, 2024, operating income totaled
$5.4 million , an increase of$6.0 million compared to full year 2023. - Net loss for 2024 was
$31.4 million , driven predominantly by the change in the fair value of derivative liabilities. This compares to a net loss of$25.8 million in 2023, which was primarily driven by the change in the fair value of derivative liabilities. - Adjusted EBITDA [1] for the twelve months ended December 31, 2024, was
$7.2 million versus Adjusted EBITDA of negative$1.2 million for the same period last year, an improvement of$8.4 million .
“The fourth quarter once more setting an all-time record for quarterly revenue was a fitting end to a transformational year at Sanuwave,” said Morgan Frank, CEO. “Obviously, we’re very pleased with these results both for the quarter, and for the year as a whole. We're especially excited about our gains in gross margin and adjusted EBITDA, allowing us to continue the trend of having positive cash flows from operations even after cash interest expense that we began in Q3 2024. This feels like turning a corner. After the “pig through a python” quarter in Q3, Q4 was a quarter without any exceptionally large orders where no customer exceeded
Financial Outlook
The Company forecasts Q1 2025 revenue of
During Q4 2024, the Company effected a 1-for-375 reverse stock split on October 18, 2024, completed its note and warrant exchange, and raised
As previously announced, a business update will occur via conference call on March 21, 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 click the link for instant telephone access to the event.
https://viavid.webcasts.com/starthere.jsp?ei=1703280&tp_key=c099e4f4d9
A replay will be made available through April 11, 2025:
Toll-Free: 1-844-512-2921
Toll/International: 1-412-317-6671
Replay Access ID: 11157832
[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 helps 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.
Contact: investors@sanuwave.com
SELECTED FINANCIAL DATA FOR THE QUARTERS ENDED DECEMBER 2024 AND 2023 | ||||||||
(in thousands) | 2024 | 2023 | ||||||
Revenue | $ | 10,326 | $ | 6,994 | ||||
Cost of Revenues | 2,285 | 2,158 | ||||||
Gross Margin | 8,041 | 4,836 | ||||||
Gross Margin % | 77.9 | % | 69.1 | % | ||||
Total operating expenses | 5,519 | 3,796 | ||||||
Operating Income | $ | 2,522 | $ | 1,040 | ||||
Total other expense | (15,243 | ) | 17,201 | |||||
Net (Loss) Income Before Income Taxes | $ | (12,721 | ) | $ | 18,241 | |||
Income tax expense | 27 | 4 | ||||||
Net (Loss) Income | $ | (12,748 | ) | $ | 18,237 | |||
NON-GAAP ADJUSTED EBITDA | |||||||
Three Months Ended December 31, | |||||||
(in thousands) | 2024 | 2023 | |||||
Net (Loss) Income | $ | (12,748 | ) | $ | 18,235 | ||
Non-GAAP Adjustments: | |||||||
Interest expense | 2,633 | 3,119 | |||||
Depreciation and amortization | 409 | 248 | |||||
EBITDA | (9,706 | ) | 21,602 | ||||
Non-GAAP Adjustments for Adjusted EBITDA: | |||||||
Change in fair value of derivative liabilities | 13,780 | (20,322 | ) | ||||
Other non-cash or infrequent charges: | |||||||
Gain on extinguishment of debt | (1,121 | ) | - | ||||
Severance agreement and legal settlement | 156 | - | |||||
Release of historical accrued expenses | (968 | ) | (616 | ) | |||
Stock-based compensation | 1,514 | - | |||||
Adjusted EBITDA | $ | 3,655 | $ | 664 | |||
NON-GAAP ADJUSTED EBITDA | |||||||
For the year ended | |||||||
(in thousands) | 2024 | 2023 | |||||
Net Loss | $ | (31,372 | ) | $ | (25,807 | ) | |
Non-GAAP Adjustments: | |||||||
Interest expense | 13,637 | 15,623 | |||||
Depreciation and amortization | 1,145 | 1,028 | |||||
EBITDA | $ | (16,590 | ) | $ | (9,156 | ) | |
Non-GAAP Adjustments for Adjusted EBITDA: | |||||||
Change in fair value of derivative liabilities | 31,413 | 9,621 | |||||
Other non-cash or infrequent charges: | |||||||
Gain on extinguishment of debt | (6,326 | ) | - | ||||
Severance agreement and legal settlement | 741 | - | |||||
Release of historical accrued expenses | (1,547 | ) | (1,866 | ) | |||
Stock-based compensation | 1,514 | - | |||||
Shares issued for services | - | 224 | |||||
License and option agreement | (2,500 | ) | - | ||||
Prepaid legal fees expensed from termination of Merger Agreement | 457 | - | |||||
Adjusted EBITDA | $ | 7,162 | $ | (1,177 | ) | ||
CONSOLIDATED BALANCE SHEETS | |||||||
(In thousands, except share data) | December 31, 2024 | December 31, 2023 | |||||
ASSETS | |||||||
Current Assets: | |||||||
Cash and cash equivalent | $ | 10,237 | $ | 1,797 | |||
Accounts receivable, net of allowance of | 3,329 | 3,314 | |||||
Inventory | 4,149 | 2,951 | |||||
Prepaid expenses and other current assets | 682 | 1,722 | |||||
Total Current Assets | 18,397 | 9,784 | |||||
Non-Current Assets: | |||||||
Property, equipment and other, net | 732 | 938 | |||||
Intangible assets, net | 3,730 | 4,434 | |||||
Goodwill | 7,260 | 7,260 | |||||
Total Non-current Assets | 11,722 | 12,632 | |||||
Total Assets | $ | 30,119 | $ | 22,416 | |||
LIABILITIES | |||||||
Current Liabilities: | |||||||
Senior secured debt | $ | 25,305 | $ | 18,278 | |||
Convertible promissory notes payable | — | 5,404 | |||||
Convertible promissory notes payable, related parties | — | 1,705 | |||||
Asset-backed secured promissory notes payable | — | 3,117 | |||||
Asset-backed secured promissory notes payable, related parties | — | 1,458 | |||||
Accounts payable | 3,728 | 5,705 | |||||
Accrued expenses | 4,678 | 5,999 | |||||
Factoring liabilities | — | 1,490 | |||||
Warrant liability | 8,107 | 14,447 | |||||
Accrued interest | — | 5,444 | |||||
Accrued interest, related parties | — | 669 | |||||
Current portion of contract liabilities | 193 | 92 | |||||
Other | 334 | 947 | |||||
Total Current Liabilities | 42,345 | 64,755 | |||||
Non-current Liabilities | |||||||
Lease liabilities, less current portion | 191 | 492 | |||||
Contract liabilities, less current portion | 300 | 347 | |||||
Total Non-current Liabilities | 491 | 839 | |||||
Total Liabilities | $ | 42,836 | $ | 65,594 | |||
STOCKHOLDERS’ DEFICIT | |||||||
Preferred stock, par value | $ | - | $ | - | |||
Common stock, par value | 9 | 3 | |||||
Additional paid-in capital | 238,685 | 176,979 | |||||
Accumulated deficit | (251,421 | ) | (220,049 | ) | |||
Accumulated other comprehensive loss | 10 | (111 | ) | ||||
Total Stockholders’ Deficit | (12,717 | ) | (43,178 | ) | |||
Total Liabilities and Stockholders’ Deficit | $ | 30,119 | $ | 22,416 | |||
* 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 COMPREHENSIVE LOSS | |||||||
(In thousands, except share data) | Years ended December 31, | ||||||
2024 | 2023 | ||||||
Revenue | $ | 32,634 | $ | 20,398 | |||
Cost of Revenues | 8,084 | 6,035 | |||||
Gross Margin | 24,550 | 14,363 | |||||
Operating Expenses: | |||||||
General and administrative | 11,348 | 8,674 | |||||
Selling and marketing | 6,323 | 4,898 | |||||
Research and development | 673 | 579 | |||||
Depreciation and amortization | 789 | 752 | |||||
Total Operating Expenses | 19,133 | 14,903 | |||||
Operating Income (Loss) | 5,417 | (540 | ) | ||||
Other Income (Expense): | |||||||
Interest expense | (12,423 | ) | (12,946 | ) | |||
Interest expense, related party | (1,214 | ) | (2,677 | ) | |||
Change in fair value of derivative liabilities | (31,413 | ) | (9,621 | ) | |||
Gain on extinguishment of debt | 6,326 | — | |||||
Other expense | (893 | ) | (19 | ) | |||
Other income | 2,855 | - | |||||
Total Other Expense | (36,762 | ) | (25,263 | ) | |||
Net Loss Before Income Taxes | (31,345 | ) | (25,803 | ) | |||
Income tax expense | 27 | 4 | |||||
Net Loss | (31,372 | ) | (25,807 | ) | |||
Other Comprehensive Loss | |||||||
Foreign currency translation adjustments | 121 | (44 | ) | ||||
Total Comprehensive Loss | $ | (31,251 | ) | $ | (25,851 | ) | |
Net Loss per share: | |||||||
Basic and Diluted * | $ | (7.03 | ) | $ | (12.19 | ) | |
Weighted average shares outstanding: | |||||||
Basic and Diluted * | 4,462,883 | 2,116,936 | |||||
* 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) | ||||||||||||||||||||
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, 2022 | 1,463,300 | $ | 1 | $ | 153,298 | $ | (194,242 | ) | $ | (67 | ) | $ | (41,010 | ) | ||||||
Shares issued for services | 34,400 | 1 | 526 | - | - | 527 | ||||||||||||||
Shares issued for settlement of debt | 1,543,792 | 1 | 23,155 | - | - | 23,156 | ||||||||||||||
Foreign currency translation adjustment | - | - | - | - | (44 | ) | (44 | ) | ||||||||||||
Net loss | - | - | - | (25,807 | ) | - | (25,807 | ) | ||||||||||||
Balances as of December 31, 2023 | 3,041,492 | $ | 3 | $ | 176,979 | $ | (220,049 | ) | $ | (111 | ) | $ | (43,178 | ) | ||||||
Sale of common stock | 1,248,489 | 1 | 10,299 | - | - | 10,300 | ||||||||||||||
Shares issued for settlement of warrants | 3,558,396 | 4 | 41,380 | - | - | 41,384 | ||||||||||||||
Shares issued for settlement of debt | 685,737 | 1 | 8,513 | - | - | 8,514 | ||||||||||||||
Stock-based compensation | 9,572 | - | 1,514 | - | - | 1,514 | ||||||||||||||
Foreign currency translation adjustment | - | - | - | - | 121 | 121 | ||||||||||||||
Net loss | - | - | - | (31,372 | ) | - | (31,372 | ) | ||||||||||||
Balance as of December 31, 2024 | 8,543,686 | $ | 9 | $ | 238,685 | $ | (251,421 | ) | $ | 10 | $ | (12,717 | ) | |||||||
* 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 Years ended December 31, 2024 and 2023 | |||||||
(In thousands) | 2024 | 2023 | |||||
Cash Flows - Operating Activities: | |||||||
Net loss | $ | (31,372 | ) | $ | (25,807 | ) | |
Adjustments to reconcile net loss to net cash used by operating activities | |||||||
Stock-based compensation | 1,514 | - | |||||
Depreciation and amortization | 1,145 | 1,028 | |||||
Reserve for credit losses | 77 | 781 | |||||
Shares issued for services | - | 224 | |||||
Gain on extinguishment of debt | (6,326 | ) | - | ||||
Income tax expense | - | 4 | |||||
Change in fair value of derivative liabilities | 31,413 | 9,621 | |||||
Amortization of debt issuance and debt discounts | 5,520 | 6,911 | |||||
Changes in operating assets and liabilities | |||||||
Accounts receivable | (486 | ) | (53 | ) | |||
Inventory | (1,198 | ) | (2,800 | ) | |||
Prepaid expenses and other assets | (79 | ) | (206 | ) | |||
Accounts payable | (1,422 | ) | 1,546 | ||||
Accrued interest and accrued interest, related parties | 3,387 | 6,306 | |||||
Accrued expenses and contract liabilities | 282 | (2,093 | ) | ||||
Net Cash Provided by (Used in) Operating Activities | 2,455 | (4,538 | ) | ||||
Cash Flows - Investing Activities | |||||||
Proceeds from sale of property and equipment | - | 21 | |||||
Purchases of property and equipment | (490 | ) | - | ||||
Net Cash Flows (Used in) Provided by Investing Activities | (490 | ) | 21 | ||||
Cash Flows - Financing Activities | |||||||
Proceeds from convertible promissory notes | 1,300 | 3,026 | |||||
Payment of note payable | (3,548 | ) | - | ||||
Proceeds from asset-backed secured promissory notes payable | - | 2,994 | |||||
Proceeds from secured promissory notes payable, related party | 500 | - | |||||
Payments to secured promissory notes payable, related party | (500 | ) | - | ||||
Payments to factoring | (1,490 | ) | (639 | ) | |||
Proceeds from sale of common stock | 10,300 | - | |||||
Principal payments on finance leases | (208 | ) | (170 | ) | |||
Net Cash Flows Provided by Financing Activities | 6,354 | 5,211 | |||||
Effect of Exchange Rates on Cash | 121 | (50 | ) | ||||
Net Change in Cash During Period | 8,440 | 644 | |||||
Cash at Beginning of Period | 1,797 | 1,153 | |||||
Cash at End of Period | $ | 10,237 | $ | 1,797 | |||
Supplemental Information: | |||||||
Cash paid for interest | $ | 4,311 | $ | 1,958 | |||
Non-Cash Investing and Financing Activities: | |||||||
Shares issued for settlement of debt | 8,513 | - | |||||
Write off deferred merger costs | 1,225 | - | |||||
Warrants issued in conjunction with senior secured promissory note payable and convertible promissory notes payable | 3,557 | 1,682 | |||||
Conversion of warrants to common stock | 41,380 | - | |||||
Conversion of convertible notes payable and accrued interest to common stock | - | 23,156 | |||||
Embedded conversion feature on convertible debt | - | 835 | |||||
Common shares issued for advisory shares | - | 302 | |||||
Capitalize default interest into senior secured debt | 3,850 | - | |||||
Conversion of asset-based secured promissory notes to convertible promissory notes | 4,584 | - | |||||
