Guerrilla RF, Inc.: Form 10-Q for the period ended Jun 30, 2025
Filed with the SEC on Aug 12, 2025 and accepted by EDGAR at Aug 12, 2025, 09:14 ET.
Management's discussion and analysis
As filed, 42,161 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.
The following discussion and analysis of our financial condition and results of operations, as well as other sections in this Quarterly Report on Form 10-Q, should be read together with the unaudited interim condensed consolidated financial statements and related notes included elsewhere in Item 1 of Part I of this Quarterly Report on Form 10-Q and with the audited consolidated financial statements and the related notes included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024 as filed with the SEC on March 27, 2025.
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q, including the exhibits hereto and the information incorporated by reference herein, sections entitled “Risk Factors”, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Business”, includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), which are subject to risks and uncertainties. Information regarding activities, events, and developments that we expect or anticipate will or may occur in the future, including, but not limited to, information relating to our future growth and profitability targets and strategies designed to increase total shareholder value, are forward-looking statements based on management’s estimates, assumptions and projections. Forward-looking statements also include, but are not limited to, statements regarding our future economic and financial condition and results of operations, the plans and objectives of management and our assumptions regarding our performance and such plans and objectives, as well as the amount and timing of other uses of cash flows. Forward-looking statements generally can be identified through the use of words such as “guidance,” "believe,” “could,” “potential,” “continue,” “outlook,” “project,” “believe,” “target,” “predict,” “estimate,” “forecast,” “strategy,” “may,” “goal,” “expect,” “anticipate,” “intend,” “plan,” “foresee,” “likely,” “will,” “should” and other similar expressions that do not relate solely to historical matters. Forward-looking statements are based on management’s beliefs and assumptions and on information currently available to management. Although we believe that the expectations reflected in forward-looking statements are reasonable, such statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance, or achievements to be materially different from any future results, performance, or achievements expressed or implied by forward-looking statements.
Forward-looking statements contained in this Quarterly Report on Form 10-Q are predictions only, and actual results could differ materially from management’s expectations due to a variety of factors, including those described below. All forward-looking statements are expressly qualified in their entirety by such risk factors.
The forward-looking statements that we make in this Quarterly Report on Form 10-Q are based on management’s current views and assumptions regarding future events and speak only as of their dates. We disclaim any obligation to update developments of these risk factors or to announce publicly any revisions to any of the forward-looking statements that we make, or to make corrections to reflect future events or developments, except as required by the federal securities laws.
Our business is subject to numerous risks and uncertainties, including the following:
- we may not be able to generate sufficient cash to service all of our debt or meet our operating needs;
- we may not be able to achieve profitability or raise sufficient equity capital to support our operating needs and fund our strategic plans;
- international trade policies, including tariffs, sanctions and trade barriers may adversely affect our business, financial condition, results of operations and prospects;
- those relating to fluctuations in our operating results;
- our dependence on developing new products, achieving design wins, and several large customers for a substantial portion of our revenue;
- a loss of revenue if purchase contracts are canceled or delayed;
- our dependence on third parties such as suppliers, product manufacturers, and product assemblers and testers;
- risks related to sales through independent sales representatives and distributors;
- risks associated with the operation of our third-party manufacturing providers;
- anticipated trends, growth rates, and challenges in our business and in the markets in which we operate;
- our ability to further penetrate our existing customer base;
- our estimates regarding future revenues, capital requirements, general and administrative expenses, sales and marketing expenses, research and development expenses, and our need for or ability to obtain additional financing to fund our operations;
- developments and projections relating to our competitors and our industry, including semiconductor availability, which has affected the automotive industry, impacting vehicle production and thereby demand irregularities for our business;
- business disruptions;
- poor manufacturing yields;
- increased inventory risks and costs due to the timing of customer forecasts;
- our ability to continue to innovate in a very competitive industry;
- unfavorable changes in interest rates, pricing of certain precious metals, utility rates, and shipping and freight costs;
- our strategic investments failing to achieve financial or strategic objectives;
- our ability to attract, retain, and motivate key employees;
- warranty claims, product recalls, and product liability;
- changes in our effective tax rate and the enactment of international or domestic tax legislation, or changes in regulatory guidance;
- risks associated with environmental, health and safety regulations, and climate change;
- risks from international sales and third-party vendor operations;
- the impact of, and our expectations regarding, changes in current and future laws and regulations;
- changes in government trade policies, including the imposition of tariffs and export restrictions;
- our ability to protect and enforce our intellectual property protection and the scope and duration of such protection;
- claims of infringement of third-party intellectual property rights;
- security breaches and other similar disruptions compromising our information;
- theft, loss, or misuse of personal data by or about our employees, customers, or third parties;
- our inability to remediate the material weakness identified in internal controls over financial reporting relating to certain control processes;
- provisions in our governing documents and Delaware law may discourage takeovers and business combinations that our stockholders might consider to be in their best interests; and,
- volatility in the price of our common stock.
These and other risks and uncertainties, which are described in more detail in our most recent Annual Report on Form 10-K that we filed with the SEC and those listed under the caption "Risk Factors" within this Quarterly Report on Form 10-Q, could cause actual results and developments to be materially different from those expressed or implied by any of these forward-looking statements. Moreover, we operate in a very competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make.
You should not rely upon forward-looking statements as predictions of future events. The events and circumstances reflected in the forward-looking statements may not be achieved or occur. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, performance, or achievements. We undertake no obligation to update any of these forward-looking statements for any reason after the date of this Quarterly Report on Form 10-Q or to conform these statements to actual results or revised expectations, except as required by law.
You should read this Quarterly Report on Form 10-Q and the documents that we reference in this Quarterly Report on Form 10-Q as exhibits with the understanding that our actual future results, performance, and events and circumstances may be materially different from what we expect.
Overview
Guerrilla RF is a fabless semiconductor company based in Greensboro, NC. Guerrilla RF was founded in 2013 with a mission to employ RF semiconductor technology to deliver RF solutions to customers in underserved markets. Over the past several years, Guerrilla RF has become a leader in developing high-performance MMIC products for wireless connectivity. It continues to target underserved markets and customers, delivering a range of high-performance MMIC products and associated technical support to a diverse set of customers that enable a more connected world.
Guerrilla RF possesses in-house design, applications, sales, and customer support functions as a fabless semiconductor company. We outsource the manufacture and production of our MMIC products to subcontractors, providing access to multiple semiconductor process technologies. Guerrilla RF’s primary external wafer foundries are located in Taiwan and Singapore, and our primary assembly and test suppliers are located in Malaysia and the Philippines.
SECOND QUARTER FISCAL 2025 FINANCIAL HIGHLIGHTS
- Total revenue for the second quarter of fiscal 2025 decreased 12% as compared to the second quarter of fiscal 2024. This is primarily due to a decrease in our wireless infrastructure product (down 82%) compared to the prior year period when the Company experienced a significant increase in wireless infrastructure business due to a key design ramp with a new customer. In the second quarter of 2025, our automotive and catalog categories grew at 40% and 6% respectively, partially offsetting the decrease in wireless infrastructure revenue.
- Gross profit for the second quarter of fiscal 2025 was 64.9% of revenues as compared to 65.3% for the second quarter of fiscal 2024. The Company's contribution margin of 75.4% increased from 74.4% in the second quarter of fiscal 2024, because of a recognition of non-recurring engineering opportunity which carried no cost. Over these same periods, overhead spending increased slightly in absolute terms (less than $0.1 million), and as a percentage of sales it increased from 9.1% in the second quarter of 2024 to 10.5% in the second quarter of 2025, a direct result of the reduction in revenue.
- Operating loss was $1.4 million for the second quarter of 2025, as compared to $1.2 million for the second quarter of 2024. This increase in operating loss was primarily due to the reduction in revenue. Operating expenses decreased 7.0% primarily due to reductions in equipment and employee expenses associated with our ongoing cost reduction measures. Operating expenses decreased in absolute terms by $0.4 million from $5.2 million for the three months ended June 30, 2024, to $4.8 million for the three months ended June 30, 2025. As a percentage of revenue, operating expenses increased (90% in the second quarter of 2025 vs. 85% in the second quarter of 2024) as a direct result of reduced revenue and certain fixed operating expenses. R&D costs decreased 10% when compared to the prior year period. Sales and marketing decreased 6%, while Administrative costs were unchanged over the same period.
- Net loss per share was $0.05 and $0.17 for the second quarter of fiscal 2025 and 2024, respectively. This improvement was primarily due to a change in fair value of warrant liabilities.
Key Metrics (Non-GAAP Measures)
These non-GAAP measures have limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of Company results as reported under GAAP. The Company compensates for such limitations by relying primarily on GAAP results and using non-GAAP measures only as supplemental data. In addition, because these non-GAAP measures are not measures of financial performance under GAAP and are susceptible to varying calculations, these measures, as defined by us, may differ from and may not be comparable to similarly titled measures used by other companies.
We regularly review the following key metrics to measure our performance, identify trends affecting our business, formulate financial projections, make strategic business decisions, and assess working capital needs.
| Key Metrics | Six Months Ended June 30, 2025 (unaudited) | 2024 (unaudited) |
|---|---|---|
| Number of products released | 18 | 14 |
| Number of total products | 181 | 145 |
| Number of products with lifetime revenue exceeding $100 thousand | 78 | 70 |
| Product backlog (in millions) | $6.6 | $5.0 |
Number of products released: The total number of distinct new products released into production (products that have completed design, quality, and supply chain readiness) during the period.
Number of total products: The cumulative number of production-released products since our inception through the end of the period.
Number of products with lifetime revenue exceeding $100 thousand: The number of products that have achieved the threshold of cumulative sales of $100,000 since our inception through the end of the period.
Product backlog: The amount of product sales that have been committed to by customers, but have not yet been completed, shipped, or invoiced as of the end of the period. The Company's product backlog can be materially impacted by supply chain constraints, a shift in customer ordering patterns whereby customers place orders in anticipation of extended product delivery lead times, or other customer order delivery request modifications. Furthermore, because the Company partners closely with a number of its customers to produce high-performance, quality components that are often designed into customers’ end products, immediate substitution of the Company’s products is neither typically desired by customers nor necessarily feasible. As such, the Company has not historically experienced significant order cancellations, and the Company does not expect significant order cancellations in the future. The Company closely monitors product backlog and its potential impact on the Company’s financial performance.
Components of Results of Operations
Revenues
We derive our revenue from sales of high-performance RF semiconductor products. We design, integrate, and package differentiated, semiconductor-based products that we sell to customers through our direct sales organization, a network of independent sales representatives, and distributors. We generate revenue from customers located within and outside the U.S. In addition to sales to customers, we generate royalty revenue under a royalty agreement with one semiconductor manufacturer.
Direct Product Costs and Gross Profit
Direct Product Costs. Our direct product costs consist of actual direct product expenses, salaries and related expenses, overhead, third-party services vendors, and depreciation expense related to the equipment and information technology costs incurred directly in the Company’s revenue-generating activities.
Gross Profit. Our gross profit is calculated by subtracting our cost of revenues from revenues. Gross margin is expressed as a percentage of total revenues. Our gross profit may fluctuate from period to period as revenues fluctuate due to the mix of products we sell to customers, royalty revenue volume, operational efficiencies, and changes to our technology expenses and customer support.
We plan to focus on and grow the sales volume of new and existing products with the highest gross margin. We intend to continue investing additional resources in our engineering and design capabilities, which drive our research and development efforts and, in turn, drive additional revenue streams and enable us to improve our gross margin over time. The level and timing of investment in these areas could affect our cost of revenues in the future.
Operating Expenses
Operating expenses consist primarily of research and development expenses (R&D), sales and marketing expenses, and employee compensation costs for operations management, finance, accounting, information technology, compliance, and human resources personnel. In addition, general and administrative expenses include non-personnel costs, such as facilities, legal, accounting, and other professional fees, and other supporting corporate expenses not allocated to other departments. We expect our general and administrative expenses will increase in absolute dollars as our business grows, but we expect general and administrative expenses to decrease as a percent of revenues in the coming years.
R&D expenses consist of costs for the design, development, testing, and enhancement of our products and are generally expensed as incurred. These costs consist primarily of personnel costs, including salaries, benefits, bonuses, and share-based compensation for our product development personnel. Research and development expenses also include training costs, product management, third-party partner fees, and third-party consulting fees. We expect our research and development expenses to increase in absolute dollars as our business grows, but as a percent of revenues, R&D expenses are expected to decrease.
Sales and marketing expenses consist primarily of employee compensation costs related to sales and marketing, including salaries, benefits, bonuses, and share-based compensation, costs of general marketing activities and promotional activities, travel-related expenses, and allocated overhead. Sales and marketing expenses also include costs for advertising and other marketing activities. Advertising is expensed as incurred. As we expand our sales and marketing efforts, we expect our sales and marketing expenses will increase in absolute dollars.
Non-income taxes include excise taxes, sales and use taxes, capital stock and franchise taxes, and property taxes. Capital stock and franchise taxes are taxes that states charge the Company for the privilege of incorporating or doing business in a state.
Interest Expense
Interest expense consists primarily of the interest incurred on our debt obligations, our factoring arrangement expense, the non-cash interest expense associated with the amortization of common shares issued to certain of our debtholders, and lease expense related to our capital leases.
Results of Operations
The following table summarizes the results of our operations for the periods presented:
(unaudited)
(unaudited)
(unaudited)
(unaudited)
| Three Months Ended June 30, 2025 | 2024 | Six Months Ended June 30, 2025 | 2024 | |
|---|---|---|---|---|
| Revenues | $5,369,147 | $6,110,554 | $9,742,051 | $11,201,803 |
| Direct product costs | 1,884,804 | 2,120,281 | 3,587,584 | 3,990,956 |
| Gross profit | 3,484,343 | 3,990,273 | 6,154,467 | 7,210,847 |
| Operating expenses: | ||||
| Research and development | 2,169,789 | 2,412,541 | 4,662,716 | 4,664,074 |
| Sales and marketing | 1,483,897 | 1,583,377 | 3,369,362 | 2,936,286 |
| General and administrative | 1,185,731 | 1,190,990 | 2,639,291 | 2,645,685 |
| Total operating expenses | 4,839,417 | 5,186,908 | 10,671,369 | 10,246,045 |
| Operating loss | (1,355,074) | (1,196,635) | (4,516,902) | (3,035,198) |
| Other income (expenses): | ||||
| Interest income | 49,156 | — | 114,785 | — |
| Interest expense | (242,289) | (856,468) | (453,059) | (2,541,255) |
| Change in fair value of warrant liabilities | 1,079,717 | — | 843,821 | — |
| Change in fair value of derivative liabilities | — | — | — | 158,000 |
| Other income (expenses) | (2,252) | 296,512 | (2,252) | 289,310 |
| Total other income (expenses), net | 884,332 | (559,956) | 503,295 | (2,093,945) |
| Net loss | $(470,742) | $(1,756,591) | $(4,013,607) | $(5,129,143) |
Comparison of the three months ended June 30, 2025 and 2024 (unaudited):
| Three Months Ended June 30, 2025 | 2024 | $ Change | % Change | |
|---|---|---|---|---|
| Revenues | $5,369,147 | $6,110,554 | (741,407) | (12)% |
Revenues decreased $0.7 million to $5.4 million for the three months ended June 30, 2025, compared to $6.1 million for the three months ended June 30, 2024. The decrease in revenues was attributable to a $1.7 million decrease in wireless infrastructure product shipments compared to the same period last year. A product ramp for a new customer drove volume up in 2024. The Revenue decrease was partially offset by growth in our automotive category of $0.8 million, or 40% to $2.7 million, and our catalog business of $0.1 million, or 6% to $2.3 million.
We generate revenue from customers located within and outside the U.S. While we have several large customers, we define major customers as those responsible for more than 10% of our annual product shipment revenue. Using this definition, we had one major customer, RFPD, during the three months ended June 30, 2025 and two major customers, RFPD and RFMW for the three months ended June 30, 2024. RFPD, a large product distributor serving numerous end-user customers, generated 72% and 79% of product revenue for the three months ended June 30, 2025 and 2024, respectively. RFMW, a large product distributor serving numerous end-user customers, generated 11% of product revenue for the three months ended June 30, 2024. Our new product sales increased from $0.7 million for the three months ended June 30, 2024 to $1.3 million for the three months ended June 30, 2025, due to increased sales from design wins that ramped in 2025.
Nonproduct (royalty and non-recurring engineering (“NRE”)) revenues were up $0.1 million for the three months ended June 30, 2025, compared to June 30, 2024. This was driven by a new opportunity to develop a custom linear amplifier for a customer.
International shipments grew substantially (62%) from $1.2 million to $1.9 million (approximately 35% of Q2 2025 sales) for the three months ended June 30, 2024 and 2025, respectively.
Direct Product Costs and Gross Profit
| Three Months Ended June 30, 2025 | 2024 | $ Change | % Change | |
|---|---|---|---|---|
| Direct product costs | $1,884,804 | $2,120,281 | (235,477) | (11)% |
| Gross profit | $3,484,343 | $3,990,273 | (505,930) | (13)% |
Direct product costs decreased $0.2 million to $1.9 million for the three months ended June 30, 2025, compared to $2.1 million for the three months ended June 30, 2024. The 11% decrease in direct product costs was primarily driven by a sales volume decrease of 14%. Decreases in direct product costs were less than the decreases in revenues as changes in product mix resulted in higher costs relative to revenue. Gross profit as a percentage of sales decreased from 65.3% for the second quarter of 2024, to 64.9% for second quarter of 2025. This was driven in part by reduced revenue and fixed overhead costs, which diluted gross profit margin 40 basis points.
Research and Development Expenses
| Three Months Ended June 30, 2025 | 2024 | $ Change | % Change | |
|---|---|---|---|---|
| Research and development | $2,169,789 | $2,412,541 | (242,752) | (10)% |
Research and development expenses decreased $0.2 million to $2.2 million for the three months ended June 30, 2025, compared to $2.4 million for the three months ended June 30, 2024. The decrease was attributable to staffing cost reduction measures the Company completed in the first quarter of 2025.
Sales and Marketing Expenses
| Three Months Ended June 30, 2025 | 2024 | $ Change | % Change | |
|---|---|---|---|---|
| Sales and marketing | $1,483,897 | $1,583,377 | (99,480) | (6)% |
Sales and marketing expenses decreased $0.1 million to $1.5 million for the three months ended June 30, 2025 compared to $1.6 million for the three months ended June 30, 2024. The decrease was primarily due to tighter controls and management around travel and office related expenses.
General and Administrative Expenses
| Three Months Ended June 30, 2025 | 2024 | $ Change | % Change | |
|---|---|---|---|---|
| General and administrative expenses | $1,185,731 | $1,190,990 | (5,259) | (0)% |
General and administrative expenses were unchanged at $1.2 million for the three months ended June 30, 2025. The Company is committed to maintaining tight cost controls as it executes on its business plan.
Other Income (Expenses)
| Three Months Ended June 30, 2025 | 2024 | $ Change | % Change | |
|---|---|---|---|---|
| Interest income | $49,156 | $— | $49,156 | 100% |
| Interest expense | $(242,289) | $(856,468) | $614,179 | (72)% |
| Change in fair value of warrant liabilities | $1,079,717 | $— | $1,079,717 | 100% |
| Other income (expense) | $(2,252) | $296,512 | $(298,764) | (101)% |
| Total other income (expenses), net | $884,332 | $(559,956) | $1,444,288 | (258)% |
Interest expense decreased $0.7 million to $0.2 million for the three months ended June 30, 2025, compared to $0.9 million for the three months ended June 30, 2024. The decrease was attributable to a significant paydown of its primary debt facility. On August 5, 2024 the Company paid down the Salem Loan Facility by $7.5 million, leaving a remaining balance of $4.5 million.
The change in fair value of warrant liabilities increased by $1.1 million for the three months ended June 30, 2025 compared to the three months ended June 30, 2024. The increase (which resulted from a reduction in the fair value of warrant liabilities) was the result of the remeasurement of the Historical Warrants and the North Run Warrants that are accounted for as liabilities and carried at fair value at June 30, 2025.
Other income (expense) decreased $0.3 million for the three months ended June 30, 2025 primarily due to a grant received during the three months ended June 30, 2024.
Comparison of the six months ended June 30, 2025 and 2024 (unaudited):
| Six Months Ended June 30, 2025 | 2024 | $ Change | % Change | |
|---|---|---|---|---|
| Revenues | $9,742,051 | $11,201,803 | (1,459,752) | (13)% |
Revenues decreased $1.5 million to $9.7 million for the six months ended June 30, 2025, compared to $11.2 million for the six months ended June 30, 2024. The decrease in revenues was attributable to a $3.1 million decrease in wireless infrastructure product shipments compared to the same period last year. A product ramp for a new customer drove volume up in 2024. The Revenue decrease was partially offset by demand growth in our automotive of $1.7 million, or 54% to $5.0 million, while our catalog business remained unchanged at $4.1 million.
We generate revenue from customers located within and outside the U.S. While we have several large customers, we define major customers as those responsible for more than 10% of our annual product shipment revenue. Using this definition, we had one major customer, RFPD, during the six months ended June 30, 2025 and 2024, RFPD, a large product distributor serving numerous end-user customers, generated 72% and 80% of product revenue for the six months ended June 30, 2025 and 2024, respectively.
Our new product sales increased from $1.4 million for the six months ended June 30, 2024 to $2.3 million for the six months ended June 30, 2025, driven by new product innovation and design win ramps in 2025. Distributor sales remain a core pillar of our long-term growth strategy while we seek to maximize value-creating direct opportunities as they become available. Our direct sales increased $0.9 million, or 253% to $1.3 million for the six months ended June 30, 2025 compared to the prior year period.
Nonproduct (royalty and NRE) revenues increased slightly by $0.1 million for the six months ended June 30, 2025, compared to June 30, 2024.
International shipments grew substantially (65%) from $1.8 million to $3.1 million (approximately 32% of the total first half 2025 product sales) for the six months ended June 30, 2024 and 2025, respectively.
Direct Product Costs and Gross Profit
| Six Months Ended June 30, 2025 | 2024 | $ Change | % Change | |
|---|---|---|---|---|
| Direct product costs | $3,587,584 | $3,990,956 | (403,372) | (10)% |
| Gross profit | $6,154,467 | $7,210,847 | (1,056,380) | (15)% |
Direct product costs decreased $0.4 million to $3.6 million for the six months ended June 30, 2025, compared to $4.0 million for the six months ended June 30, 2024. The 10% decrease in direct product costs was driven by a sales volume decrease of 13%. Decreases in direct product costs were less than decreases in revenues as changes in product mix resulted in higher costs relative to revenue. Gross profit as a percentage of sales decreased from 64.4% for the six months ended June 30, 2024 to 63.2% for the six months ended June 30, 2025. This was driven in part by reduced revenue and fixed overhead costs, which diluted gross profit margin 115 basis points.
Research and Development Expenses
| Six Months Ended June 30, 2025 | 2024 | $ Change | % Change | |
|---|---|---|---|---|
| Research and development | $4,662,716 | $4,664,074 | (1,358) | (0)% |
Research and development expenses were unchanged at $4.7 million for the six months ended June 30, 2025 and 2024. The first half of 2025 included $0.2 million one-time severance expenses related to head count rationalization, and $0.1 million of higher laboratory costs. These increases were offset through the realization of lower wages and benefits from head count reduction
Sales and Marketing Expenses
| Six Months Ended June 30, 2025 | 2024 | $ Change | % Change | |
|---|---|---|---|---|
| Sales and marketing | $3,369,362 | $2,936,286 | 433,076 | 15% |
Sales and marketing expenses increased $0.4 million to $3.4 million for the six months ended June 30, 2025 compared to $3.0 million for the six months ended June 30, 2024. The increase reflects a $0.1 million investment in staffing to promote international and other market expansion, $0.3 million of one-time severance from headcount rationalization, and $0.1 million of consulting fees for CRM implementation as we seek to become a more accountable metric-driven sales organization. The increases were partially offset by a $0.2 million reduction in overall office management fees and lower spending on travel.
General and Administrative Expenses
| Six Months Ended June 30, 2025 | 2024 | $ Change | % Change | |
|---|---|---|---|---|
| General and administrative expenses | $2,639,291 | $2,645,685 | (6,394) | (0)% |
General and administrative expenses were unchanged at $2.6 million for the six months ended June 30, 2025 and 2024; a $0.2 million increase in consulting fees was offset by a $0.2 million decrease in franchise tax due to a 2024 overpayment.
Other Income (Expenses)
| Six Months Ended June 30, 2025 | 2024 | $ Change | % Change | |
|---|---|---|---|---|
| Interest income | $114,785 | $— | $114,785 | 0% |
| Interest expense | $(453,059) | $(2,541,255) | $2,088,196 | (82)% |
| Change in fair value of warrant liabilities | $843,821 | $— | $843,821 | 0% |
| Change in fair value of derivative liabilities | $— | $158,000 | $(158,000) | (100)% |
| Other income (expense) | $(2,252) | $289,310 | $(291,562) | (101)% |
| Total other income (expenses), net | $503,295 | $(2,093,945) | $2,597,240 | (124)% |
Interest expense decreased $2.0 million to $0.5 million for the six months ended June 30, 2025, compared to $2.5 million for the six months ended June 30, 2024. The decrease was attributable to a significant paydown of its primary debt facility. On August 5, 2024 the Company paid down the Salem Loan Facility by $7.5 million, leaving a remaining balance of $4.5 million.
The change in fair value of warrant liabilities increased by $0.8 million for the six months ended June 30, 2025 compared to the six months ended June 30, 2024. The increase (which resulted from a reduction in the fair value of warrant liabilities) was the result of the remeasurement of the Historical Warrants and the North Run Warrants that are accounted for as liabilities and carried at fair value at June 30, 2025.
Other income (expense) decreased $0.3 million for the six months ended June 30, 2024 primarily due to a one-time grant received during the six months ended June 30, 2024. In addition, the Company had other contributors to other income (expense) including $0.1 million in interest income earned on funds deposited in a money market account, which it did not have in the first six months of 2024, and a change in its derivative liabilities, reflecting a decrease in fair value of $0.2 million.
Liquidity and Capital Resources
Our primary source of liquidity has been cash raised from private placements and debt financing. As of June 30, 2025, we had cash resources of $4.8 million. We also have two loan facilities, one of which is for up to $3.75 million with a specialty lender (referred to as the Spectrum Loan Facility, described in Note 5 to our unaudited condensed consolidated financial statements), and the other of which is a $4.5 million term loan with a different lender (referred to as the Salem Loan Facility, also described in Note 5 to our unaudited condensed consolidated financial statements). As of June 30, 2025, we had drawn down $1.9 million under the Spectrum Loan Facility and had an outstanding balance of $4.5 million under the Salem Loan Facility.
On August 5, 2024, the Company completed the North Run Private Placement, raising cash proceeds of approximately $21.6 million, net of transaction expenses. Additionally, on August 2, 2024, the Company initiated the amendment of the Salem Loan Facility to (i) reduce the outstanding principal balance from $12.0 million to $4.5 million, (ii) extend the maturity date from January 31, 2026 to December 31, 2028, and (iii) reduce the interest rate from 14% (comprising 3% payment-in-kind (deferred) and 11% cash) to 12% cash. The amendment was effective on August 5, 2024 after the principal balance was reduced from $12.0 million to $4.5 million by using a portion of the proceeds from the North Run transaction.
The Company believes that its existing cash and cash equivalents will provide sufficient resources to support operations and cover existing contractual obligations and other obligations that may arise through the next 12 months.
We have incurred recurring losses and negative cash flows from operations since inception and have an accumulated deficit at June 30, 2025 of $57.8 million. We expect losses and negative cash flows to continue in the near term, primarily due to continued investment in research and development, sales and marketing efforts, and increased administration expenses as our Company grows. We plan to continue to invest in the implementation of our long-term strategic plan and we anticipate that we will continue to narrow cash burn from historical levels so that over time cash reserves will provide the necessary working capital to operate the Company.
Cash (used in) provided by:
| Six Months Ended June 30, 2025 | 2024 | |
|---|---|---|
| Operating activities | $(3,345,373) | $(2,017,591) |
| Investing activities | (558,993) | (471,885) |
| Financing activities | 743,529 | 2,349,543 |
| Net increase (decrease) in cash | $(3,160,837) | $(139,933) |
31
Operating Activities
Cash used in operating activities was $3.3 million and $2.0 million for the six months ended June 30, 2025 and 2024, respectively.
Cash used in operating activities for the six months ended June 30, 2025 was principally due to our net loss of $4.0 million, non-cash items of $0.3 million, and an increase in working capital of $0.3 million. For the six months ended June 30, 2025, non-cash items that were a part of the net operating loss included depreciation and amortization of $0.6 million, and share-based compensation of $0.6 million, partially offset by a decrease in inventory allowance and change in the fair value of warrant liabilities of $0.9 million.
Cash used in operating activities for the six months ended June 30, 2024 was principally due to our net loss of $5.1 million, non-cash items of $2.8 million, and a decrease in working capital of $0.3 million. For the six months ended June 30, 2024, non-cash items that were a part of the net operating loss included depreciation and amortization of $0.8 million, share-based compensation of $0.7 million, and non-cash and accretion of notes payable of $1.2 million.
Investing Activities
Cash used in investing activities was $0.6 million and $0.5 million for the six months ended June 30, 2025 and 2024, respectively. Cash used in investing activities resulted from capital expenditures on property and equipment in each period, and the purchase of intangible assets in the six months ended June 30, 2024.
Financing Activities
Cash provided by financing activities for the six months ended June 30, 2025 of $0.7 million was due to $1.3 million of additional net debt financing, partially offset by $0.6 million of payments related to finance leases and insurance premiums.
Cash provided by financing activities for the six months ended June 30, 2024 of $2.3 million was primarily attributable to net proceeds of $3.0 million from private placement equity financing, and $0.1 million of additional net debt financing, partially offset by $0.8 million of payments related to finance leases and insurance premiums.
Contractual Obligations and Commitments
The following summarizes our significant contractual obligations as of June 30, 2025 (unaudited).
| Payments due by period Total | Less than 1 year | 1 – 3 years | 4 – 5 years | More than 5 years | |
|---|---|---|---|---|---|
| Purchase order obligations | $967,793 | $967,793 | $— | $— | $— |
| Short-term notes | 500,000 | 500,000 | — | — | — |
| Long-term notes | 4,000,000 | — | 4,000,000 | — | — |
| Long-term debt | 334,643 | — | 334,643 | — | — |
| Short-term debt | 2,267,910 | 2,267,910 | — | — | — |
| Operating lease obligations | 5,907,558 | 540,724 | 1,451,407 | 3,915,427 | — |
| Finance lease obligations | 1,140,389 | 619,490 | 507,223 | 13,676 | — |
| Total | $15,118,293 | $4,895,917 | $6,293,273 | $3,929,103 | $— |
Off-Balance Sheet Arrangements
As of June 30, 2024 and December 31, 2024, we do not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or variable interest entities, which would have been established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes.
Critical Accounting Policies and Estimates
The preparation of condensed consolidated financial statements in conformity with GAAP requires us to make certain estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities as of the balance sheet date and reported amounts of revenue and expenses during the reporting period. Our most significant estimates and judgments in the preparation of our unaudited interim condensed consolidated financial statements involve derivative and warrant liabilities and the valuation of equity financing. Accordingly, actual results may differ from these estimates. To the extent that there are differences between our estimates and actual results, our future consolidated financial statement presentation, financial condition, results of operations, and cash flows will be affected.
Other than as described under Note 2 to our audited consolidated financial statements and as described above, the Critical Accounting Policies and Significant Judgments and Estimates included in our Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on March 27, 2025, have not materially changed.
We believe that the accounting policies described below involve a greater degree of judgment and complexity. Accordingly, these are the policies we think are the most critical to aid in fully understanding and evaluating our financial condition and results of operations.
Recently Adopted Accounting Standards
A description of recently issued accounting pronouncements that may potentially impact our financial position and results of operations is disclosed in Note 2 to our unaudited interim condensed consolidated financial statements appearing elsewhere in this Quarterly Report.
JOBS Act Accounting Election
We are an emerging growth company, as defined in the JOBS Act. Under the JOBS Act, emerging growth companies can delay adopting new or revised accounting standards issued subsequent to the enactment of the JOBS Act until such time as those standards apply to private companies. We have elected to use this extended transition period for complying with new or revised accounting standards that have different effective dates for public and private companies until the earlier of the date that we are no longer an emerging growth company, or affirmatively and irrevocably opt out of the extended transition period provided in the JOBS Act. We have not elected to early adopt certain new accounting standards, as described in Note 2 to our unaudited interim condensed consolidated financial statements. As a result, our unaudited interim condensed consolidated financial statements may not be comparable to companies that comply with the new or revised accounting pronouncements as of public company effective dates.
Market risk
As filed, 153 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.
We are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information required under this item.
Controls and procedures
As filed, 5,650 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.
Management’s Evaluation of our Disclosure Controls and Procedures
Under the supervision of and with the participation of our management, including our principal executive officer and our principal financial officer, we conducted an evaluation of the effectiveness of our disclosure controls and procedures as of June 30, 2025, the end of the period covered by this Quarterly Report on Form 10-Q. The term “disclosure controls and procedures,” as set forth in Rules 13a-15(e) and 15d-15(e) promulgated under the Exchange Act, means controls and other procedures of a company that are designed to provide reasonable assurance that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the rules and forms promulgated by the SEC. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the Company’s management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure.
In designing and evaluating our disclosure controls and procedures, management recognizes that disclosure controls and procedures, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the disclosure controls and procedures are met. Additionally, in designing disclosure controls and procedures, our management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible disclosure controls and procedures. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with policies or procedures may deteriorate. Because of the inherent limitations in a control system, misstatements due to error or fraud may occur and not be detected.
Based on this evaluation, as a result of the material weakness in internal controls over financial reporting disclosed in our Annual Report on Form 10-K for the year ended December 31, 2024, management concluded that our disclosure controls and procedures were not effective as of June 30, 2025. While the existence of the material weakness did not result in a material misstatement to the financial statements, it presented a reasonable possibility that a material misstatement in the financial statements could have occurred.
Status of Remediation of Previously Identified Material Weaknesses in Internal Control Over Financial Reporting
A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting such that there is a reasonable possibility that a material misstatement of the registrant’s annual or interim financial statements will not be prevented or detected on a timely basis.
To respond to the material weakness disclosed within our Annual Report on Form 10-K for the year ended December 31, 2024, we have devoted, and plan to continue to devote, significant effort and resources to the remediation and improvement of our internal control over financial reporting. Our remediation efforts are ongoing and we have designed control procedures to address the material weakness. The actions taken by management include, but are not limited to:
- Hiring of Mike John-Williams as Chief Financial Officer effective January 8, 2025;
- Formalization of separate policies and procedures surrounding significant unusual transactions;
- Enhancement of management review controls of significant unusual transactions; and
- Establishment of controls surrounding detailed ledgers related to equity-linked instruments;
We can offer no assurance that these remediation steps will prevent any future deficiencies in our internal control over financial reporting. Any failure to maintain adequate internal control over financial reporting could adversely impact our ability to report our financial position and results from operations on a timely and accurate basis. Furthermore, we can give no assurance that the measures we have taken will remediate the outstanding material weakness, or will prevent any future material weaknesses, or restatements of financial results will not arise in the future due to a failure to implement and maintain adequate internal control over financial reporting or circumvention of these controls. In addition, our strengthened controls and procedures may not be adequate to prevent or identify irregularities or errors, which could affect the fair presentation of our consolidated financial statements.
Changes in Internal Control over Financial Reporting
During the quarter ended June 30, 2025, there have been changes in our internal control over financial reporting as such term is defined in Rule 13a-15(f) and 15(d)-15(f) promulgated under the Exchange Act, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. These changes are a result of our above-noted ongoing actions taken to remedy the material weakness in internal controls over financial reporting disclosed in our Annual Report on Form 10-K for the year ended December 31, 2024.
Figures reported in this filing
Standardized line items from the XBRL in this filing, for the period ended 2025-06-30. Comparative periods it repeats are left out.
| Line item | Period | Value | XBRL concept |
|---|---|---|---|
| Revenue | 3 months2025-04-01 to 2025-06-30 | $5.4m | us-gaap:RevenueFromContractWithCustomerIncludingAssessedTax |
| Revenue | 6 months2025-01-01 to 2025-06-30 | $9.7m | us-gaap:RevenueFromContractWithCustomerIncludingAssessedTax |
| Cost of revenue | 3 months2025-04-01 to 2025-06-30 | $1.9m | us-gaap:CostOfGoodsAndServicesSold |
| Cost of revenue | 6 months2025-01-01 to 2025-06-30 | $3.6m | us-gaap:CostOfGoodsAndServicesSold |
| Gross profit | 3 months2025-04-01 to 2025-06-30 | $3.5m | us-gaap:GrossProfit |
| Gross profit | 6 months2025-01-01 to 2025-06-30 | $6.2m | us-gaap:GrossProfit |
| Research and development | 3 months2025-04-01 to 2025-06-30 | $2.2m | us-gaap:ResearchAndDevelopmentExpense |
| Research and development | 6 months2025-01-01 to 2025-06-30 | $4.7m | us-gaap:ResearchAndDevelopmentExpense |
| Operating income | 3 months2025-04-01 to 2025-06-30 | −$1.4m | us-gaap:OperatingIncomeLoss |
| Operating income | 6 months2025-01-01 to 2025-06-30 | −$4.5m | us-gaap:OperatingIncomeLoss |
| Interest expense | 3 months2025-04-01 to 2025-06-30 | $242.3k | us-gaap:InterestExpenseNonoperating |
| Interest expense | 6 months2025-01-01 to 2025-06-30 | $453.1k | us-gaap:InterestExpenseNonoperating |
| Net income | 3 months2025-04-01 to 2025-06-30 | −$470.7k | us-gaap:NetIncomeLoss |
| Net income | 6 months2025-01-01 to 2025-06-30 | −$4.0m | us-gaap:NetIncomeLoss |
| Basic EPS | 3 months2025-04-01 to 2025-06-30 | −$0.05 | us-gaap:EarningsPerShareBasic |
| Basic EPS | 6 months2025-01-01 to 2025-06-30 | −$0.39 | us-gaap:EarningsPerShareBasic |
| Operating cash flow | 6 months2025-01-01 to 2025-06-30 | −$3.3m | us-gaap:NetCashProvidedByUsedInOperatingActivities |
| Capital expenditure | 6 months2025-01-01 to 2025-06-30 | $559.0k | us-gaap:PaymentsToAcquirePropertyPlantAndEquipment |
| Cash and equivalents | At period end2025-06-30 | $4.8m | us-gaap:Cash |
| Current assets | At period end2025-06-30 | $9.8m | us-gaap:AssetsCurrent |
| Total assets | At period end2025-06-30 | $21.9m | us-gaap:Assets |
| Current liabilities | At period end2025-06-30 | $7.2m | us-gaap:LiabilitiesCurrent |
| Total liabilities | At period end2025-06-30 | $17.5m | us-gaap:Liabilities |
| Shareholders' equity | At period end2025-06-30 | −$15.6m | us-gaap:StockholdersEquity |
Source: SEC EDGAR, the filing index for accession 0001437749-25-026052. Last ingested by Listed: Nov 6, 2026, 21:49 ET. Listed shows no prices and gives no investment advice.