| Cash Flow | 2025-09-30 | 2025-06-30 |
|---|---|---|
| Net loss | -23,696 | -12,622 |
| Depreciation and amortization | 970 | 647 |
| Amortization of debt (premium) and issuance costs | -307 | -381 |
| Amortization of right-of-use asset | 65 | 39 |
| Change in fair value of convertible debt carried at fair value | -835 | -835 |
| Loss on disposal of fixed and intangible assets | 0 | 0 |
| Loss on debt extinguishment | -2,827 | 71 |
| Loss on issuance of warrant liabilities | -1,391 | - |
| Stock-based compensation expense | 2,715 | 2,024 |
| Issuance of convertible notes for legal services | 423 | 384 |
| Accounts receivable | -879 | -679 |
| Prepaids and other current assets | 4,617 | 2,165 |
| Insurance receivable | -308 | -308 |
| Other non-current assets | -2,662 | -495 |
| Accounts payable | 1,402 | 1,480 |
| Accrued liabilities | 680 | 379 |
| Accrued interest | 479 | 270 |
| Other current liabilities | 520 | 502 |
| Contract liabilities | 899 | 900 |
| Operating lease liability | -461 | -302 |
| Litigation settlement contingency | -308 | -308 |
| Other non-current liabilities | -411 | -515 |
| Net cash used in operating activities | -12,745 | -7,422 |
| Proceeds from sale of property, machinery and equipment | 0 | - |
| Purchases of intangible assets | 0 | 0 |
| Net cash provided by investing activities | 0 | 0 |
| Proceeds from issuance of convertible notes and warrants | 2,250 | 178 |
| Payment of convertible notes | 2,062 | 672 |
| Principal payments on loan payable | 0 | 0 |
| Payment of debt issuance costs | 245 | 78 |
| Proceeds from exercise of warrants | 4,766 | 2,068 |
| Payments for issuance costs related to exercise of warrants | 497 | 204 |
| Proceeds from issuance of loan payable | - | 0 |
| Repurchase of section 16 officer shares for tax coverage exchange | 1 | 1 |
| Proceeds from issuance of warrants | - | 572 |
| Payment of deferred offering costs | 145 | 283 |
| Proceeds from issuance of common stock and related warrants | 9,000 | 5,000 |
| Payments for issuance costs related to common stock and related warrants | 1,223 | 598 |
| Net cash provided by financing activities | 11,843 | 5,982 |
| Decrease in cash and cash equivalents | -902 | -1,440 |
| Cash and cash equivalents at beginning of period | 1,572 | - |
| Cash and cash equivalents at end of period | 670 | - |
Momentus Inc. (MNTS)
Momentus Inc. (MNTS)