Envoy Medical Reports Third Quarter 2025 Financial And Operational Results
| | September 30, | | December 31, | | |||
| | 2025 | | 2024 | | |||
| Current assets: | | | | | |||
| Cash | $ | 3,556 | | $ | 5,483 | | |
| Accounts receivable, net | | 35 | | | 38 | | |
| Other receivable | | 19 | | | 780 | | |
| Inventories | | 1,639 | | | 1,708 | | |
| Prepaid expenses and other current assets | | 508 | | | 887 | | |
| Total current assets | | 5,757 | | | 8,896 | | |
| Property and equipment, net | | 1,116 | | | 1,275 | | |
| Operating lease right-of-use asset (related party) | | 918 | | | 879 | | |
| Prepaid expenses and other assets | | 390 | | | 488 | | |
| Total assets | $ | 8,181 | | $ | 11,538 | | |
| | | | | | |||
| Liabilities and stockholders' deficit | | | | | |||
| Current liabilities: | | | | | |||
| Accounts payable | $ | 2,681 | | $ | 1,652 | | |
| Accrued expenses | | 5,864 | | | 3,713 | | |
| Accrued interest (related party) | | - | | | 703 | | |
| Other current liabilities | | 13 | | | 573 | | |
| Forward purchase agreement warrant liability | | 12 | | | 472 | | |
| Product warranty liability, current portion | | 250 | | | 282 | | |
| Operating lease liability, current portion (related party) | | 168 | | | 143 | | |
| Total current liabilities | | 8,988 | | | 7,538 | | |
| Term loans payable (related party) | | - | | | 18,716 | | |
| Product warranty liability, net of current portion | | 1,683 | | | 1,771 | | |
| Operating lease liability, net of current portion (related party) | | 778 | | | 802 | | |
| Private warrant liability | | 2,839 | | | - | | |
| Publicly traded warrant liability | | 533 | | | 662 | | |
| Other liability | | 891 | | | 891 | | |
| Total liabilities | | 15,712 | | | 30,380 | | |
| | | | | | |||
| Commitments and contingencies | | | | | |||
| | | | | | |||
| Mezzanine equity | | | | | |||
| Warrants issued to placement agent | | 130 | | | - | | |
| | | | | | |||
| Stockholders' deficit | | | | | |||
| Series A Preferred Stock, $0.0001 par value; 100,000,000 shares authorized and 10,000,000 shares designated as of September 30, 2025 and December 31, 2024; 4,126,667 shares issued and outstanding as of September 30, 2025 and December 31, 2024 | | - | | | - | | |
| Class A Common Stock, $0.0001 par value; 400,000,000 shares authorized as of September 30, 2025 and December 31, 2024; 23,809,975 shares issued and outstanding as of September 30, 2025 and 21,326,609 shares issued and outstanding as of December 31, 2024 | | 2 | | | 2 | | |
| Additional paid-in capital | | 298,116 | | | 266,013 | | |
| Accumulated deficit | | (305,659 | ) | | (284,734 | ) | |
| Accumulated other comprehensive loss | | (120 | ) | | (123 | ) | |
| Total stockholders' deficit | | (7,661 | ) | | (18,842 | ) | |
| Total liabilities, mezzanine equity, and stockholders' deficit | $ | 8,181 | | $ | 11,538 | |
ENVOY MEDICAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(UNAUDITED)
(In thousands, except share and per share amounts)
| | Three Months Ended | | Nine Months Ended | | |||||||||
| | September 30, | | September 30, | | |||||||||
| | 2025 | | 2024 | | 2025 | | 2024 | | |||||
| Net revenues | $ | 42 | | $ | 56 | | $ | 166 | | $ | 183 | | |
| Costs and operating expenses: | | | | | | | | | |||||
| Cost of goods sold | | 203 | | | 187 | | | 663 | | | 585 | | |
| Research and development | | 2,700 | | | 2,757 | | | 7,933 | | | 7,708 | | |
| Sales and marketing | | 405 | | | 394 | | | 1,124 | | | 1,216 | | |
| General and administrative | | 2,442 | | | 1,690 | | | 6,331 | | | 5,381 | | |
| Total costs and operating expenses | | 5,750 | | | 5,028 | | | 16,051 | | | 14,890 | | |
| Operating loss | | (5,708 | ) | | (4,972 | ) | | (15,885 | ) | | (14,707 | ) | |
| Other income (expense): | | | | | | | | | |||||
| Change in fair value of forward purchase agreement put option liability | | - | | | - | | | - | | | 103 | | |
| Change in fair value of forward purchase agreement warrant liability | | 64 | | | (311 | ) | | 522 | | | (329 | ) | |
| Change in fair value of private warrant liability | | (339 | ) | | - | | | (339 | ) | | - | | |
| Change in fair value of publicly traded warrant liability | | (33 | ) | | (426 | ) | | 129 | | | (802 | ) | |
| Interest expense, related party | | (471 | ) | | (264 | ) | | (1,590 | ) | | (432 | ) | |
| Other income (expense), net | | 5 | | | 13 | | | (7 | ) | | (10 | ) | |
| Total other income (expense), net | | (774 | ) | | (988 | ) | | (1,285 | ) | | (1,470 | ) | |
| Net loss | | (6,482 | ) | | (5,960 | ) | | (17,170 | ) | | (16,177 | ) | |
| | | | | | | | | | |||||
| Cumulative preferred dividends | | (1,265 | ) | | (1,380 | ) | | (3,755 | ) | | (4,110 | ) | |
| | | | | | | | | | |||||
| Net loss attributable to common stockholders, basic and diluted | $ | (7,747 | ) | $ | (7,340 | ) | $ | (20,925 | ) | $ | (20,287 | ) | |
| Net loss per share attributable to common stockholders, basic and diluted | $ | (0.35 | ) | $ | (0.39 | ) | $ | (0.97 | ) | $ | (1.09 | ) | |
| Weighted-average Class A Common Stock outstanding, basic and diluted | | 21,851,606 | | | 18,616,362 | | | 21,522,618 | | | 18,605,482 | | |
| Other comprehensive income (loss): | | | | | | | | | |||||
| Foreign currency translation adjustment | | (1 | ) | | (1 | ) | | 3 | | | (3 | ) | |
| Other comprehensive income (loss) | | (1 | ) | | (1 | ) | | 3 | | | (3 | ) | |
| Comprehensive loss | $ | (6,483 | ) | $ | (5,961 | ) | $ | (17,167 | ) | $ | (16,180 | ) |
ENVOY MEDICAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(In thousands)
| | Nine Months Ended | | |||||
| | September 30, | | |||||
| | 2025 | | 2024 | | |||
| Cash flows from operating activities | | | | | |||
| Net loss | $ | (17,170 | ) | $ | (16,177 | ) | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | |||
| Depreciation | | 222 | | | 125 | | |
| Interest expense and amortization of debt discount on Term Loans (related party) | | 1,586 | | | 432 | | |
| Stock-based compensation for services | | 152 | | | - | | |
| Amortization of prepaid insurance | | 738 | | | 809 | | |
| Stock-based compensation | | 478 | | | 409 | | |
| Change in fair value of private warrant liability | | 339 | | | - | | |
| Change in fair value of publicly traded warrant liability | | (129 | ) | | 802 | | |
| Change in fair value of forward purchase agreement warrant liability | | (522 | ) | | 329 | | |
| Change in fair value of forward purchase agreement put option liability | | - | | | (103 | ) | |
| Change in operating lease right-of-use asset (related party) | | (39 | ) | | 250 | | |
| Change in inventory reserve | | 68 | | | - | | |
| Changes in operating assets and liabilities: | | | | | |||
| Accounts receivable, net | | 3 | | | (127 | ) | |
| Other receivable | | 761 | | | 144 | | |
| Inventories | | 1 | | | (237 | ) | |
| Prepaid expenses and other current assets | | (74 | ) | | 551 | | |
| Accounts payable | | 973 | | | 203 | | |
| Operating lease liability (related party) | | 1 | | | (159 | ) | |
| Accrued expenses | | 216 | | | (36 | ) | |
| Product warranty liability | | (120 | ) | | (73 | ) | |
| Net cash used in operating activities | | (12,516 | ) | | (12,858 | ) | |
| | | | | | |||
| Cash flows from investing activities | | | | | |||
| Purchases of property and equipment | | (7 | ) | | (1,514 | ) | |
| Net cash used in investing activities | | (7 | ) | | (1,514 | ) | |
| | | | | | |||
| Cash flows from financing activities | | | | | |||
| Payments on insurance financing loans | | (636 | ) | | (703 | ) | |
| Proceeds from the issuance of Term Loans (related party) | | 10,000 | | | 15,000 | | |
| Dividends paid to stockholders of Series A Preferred Stock | | (1,820 | ) | | (1,833 | ) | |
| Payment made for extinguishment of Term Loans (related party) | | (100 | ) | | - | | |
| Proceeds from the issuance of Common Stock from ATM offering | | 414 | | | - | | |
| Proceeds from issuance of Common Stock under employee stock purchase plan | | 77 | | | - | | |
| Proceeds from exercise of forward purchase agreement warrants | | 158 | | | 434 | | |
| Proceeds from the issuance of Common Stock and Investor Warrants from registered direct offering | | 2,500 | | | - | | |
| Proceeds from the issuance of Common Stock associated with forward purchase agreement, net of transaction costs | | - | | | 1,683 | | |
| Net cash provided by financing activities | | 10,593 | | | 14,581 | | |
| | | | | | |||
| Effect of exchange rate changes on cash | | 3 | | | (3 | ) | |
| Net (decrease) increase in cash | | (1,927 | ) | | 206 | | |
| Cash, beginning of period | | 5,483 | | | 4,218 | | |
| Cash, end of period | $ | 3,556 | | $ | 4,424 | | |
| | | | | | |||
| Supplemental disclosures of cash flow information: | | | | | |||
| Cash paid for interest | $ | 22 | | $ | 25 | | |
| Non-cash investing and financing activities: | | | | | |||
| Accrued and unpaid dividends on Series A Preferred Stock | $ | 1,935 | | $ | 2,277 | | |
| Financing of prepaid insurance | $ | 75 | | $ | 843 | | |
| Issuance of Term Loan Warrants (related party) | $ | 1,570 | | $ | 1,075 | | |
| Accrued interest capitalized into term loans payable (related party) | $ | 800 | | $ | - | | |
| Modification of forward purchase agreement warrant | $ | 62 | | $ | 94 | | |
| Lease liabilities arising from obtaining right-of-use assets | $ | 121 | | $ | 850 | | |
| Extinguishment of excess warrant liability upon exercise of forward purchase agreement warrant | $ | - | | $ | 16 | | |
| Property and equipment purchased on account | $ | 56 | | $ | - | | |
| Modification of Term Loan Warrants (related party) | $ | 1,455 | | $ | - | | |
| Deemed capital contribution associated with the extinguishment of Term Loans (related party) | $ | 27,883 | | $ | - | |
Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.

Comments
No comment