0001558370-25-004851 | 10-K | XBRL Viewer

Stock-based Compensation

12 Months Ended

Dec. 31, 2024

Note 13. Stock-based Compensation

The Company has a stock-based compensation plan available to grant stock options and RSUs to the Company’s directors, employees and consultants.

In September 2020, the Board of Directors approved a new stock-based compensation plan available to grant stock options, restricted stock and Restricted Stock Units (“RSU’s”) aggregating to 250,000 shares of Common Stock, to the Company’s directors, employees and consultants. Shareholder approval of the plan was subsequently obtained on October 28, 2020. On October 4, 2022, shareholders approved the amendment to the Company’s 2020 Equity Incentive Plan to increase the number of shares authorized for issuance under the Plan by 375,000 shares of Common Stock to an aggregate of 625,000 shares. Under the 2020 Equity Incentive Plan (as amended, the “2020 Plan”), a maximum of 17,671 shares of Common Stock remained available for issuance as of December 31, 2024.

The Company’s previous Employee, Director and Consultant Equity Incentive Plan (the “2012 Plan”) was terminated upon receipt of shareholder approval of the 2020 Plan. Awards granted under the 2012 Plan remain in effect pursuant to their terms. Generally, stock options are granted with exercise prices equal to the fair market value on the date of grant, vest in four equal quarterly installments, and expire 10 years from the date of grant. RSU’s granted generally vest over a period of one year.

In September 2020, XpresTest created a stock-based compensation plan available to grant stock options, restricted stock and RSU’s to the XpresTest’s directors, employees and consultants. Under the XpresTest 2020 Equity Incentive Plan (the “XpresTest Plan”), a maximum of 200 shares of XpresTest common stock may be awarded, which would represent 20% of the total number of shares of common stock of XpresTest as of December 31, 2024. Certain named executive officers, consultants, and directors of the Company are eligible to participate in the XpresTest Plan. The XpresTest Plan RSAs vest upon satisfaction of certain service and performance-based conditions. The fair value of the XpresTest Plan RSAs is determined based on the weighted average of (i) Fair Value of XpresTest under the Indirect Valuation Method developing assumptions for XpresSpa Net Market Cap and XpresSpa standalone Fair Value, and (ii) Direct Valuation Method developing assumptions for XpresTest Representative Forecasted Revenue for 2021 and Peer companies Revenue’s Multiples.

As of December 31, 2024 and 2023, there is $3 and $96, respectively, of unrecognized stock-based compensation related to the XpresTest Plan.

The fair value of stock options is estimated as of the date of grant using the Black-Scholes option-pricing model. The Company uses the simplified method to estimate the expected term of options due to insufficient history and high turnover in the past.

The following variables were used as inputs in the model as of December 31, 2024:


Share price of the Company’s Common Stock on the grant date:	$	1.50 - 1.80
Exercise price:	$	1.50 - 1.80
Expected volatility:		121.04	%
Expected dividend yield:		0	%
Annual average risk-free rate:		3.62 - 4.33	%
Expected term:		6.32	years

Total stock-based compensation expense for the years ended December 31, 2024 and 2023 was $893 and $2,319 respectively.

The following variables were used as inputs in the model as of December 31, 2023:


Share price of the Company’s Common Stock on the grant date:	$	4.60 - 8.20
Exercise price:	$	4.60 - 8.20
Expected volatility:		119.41 - 121.04	%
Expected dividend yield:		0	%
Annual average risk-free rate:		3.65 - 4.19	%
Expected term:		6.32 - 6.41	years

The following tables summarize information about stock options and RSU activity during the year ended December 31, 2024:


	RSUs			Stock options
		Weighted			Weighted
		average			average		Exercise
	No. of	grant date		No. of	exercise		price
	RSUs	fair value		options	price		range
Outstanding as of December 31, 2023	11,944	$	6.08	341,205	$	26.85	$	4.60 - 49,200
Granted	30,000		1.80	298,900		1.59		1.50 - 1.80
Exercised/Vested	(4,236)		5.67	(8,000)		1.50		1.50
Forfeited	(7,708)		6.56	(41,902)		18.53		1.50 - 34.80
Expired	—		—	(50,404)		30.54		8.00 - 49,200
Outstanding as of December 31, 2024	30,000	$	1.80	539,799	$	12.85	$	1.50 - 7,080
Exercisable as of December 31, 2024				374,921	$	15.70	$	1.50 - 7,080

The following tables summarize information about stock options and RSU activity during the year ended December 31, 2023:


	RSUs			Stock options
		Weighted			Weighted
		average			average		Exercise
	No. of	grant date		No. of	exercise		price
	RSUs	fair value		options	price		range
Outstanding as of December 31, 2022	14,063	$	13.00	241,501	$	40.00	$	13.00 - 49,200
Granted	16,944		5.70	148,069		7.88		4.65 - 8.00
Exercised/Vested	(19,063)		10.85	—		—
Forfeited	—		—	(16,699)		24.08		8.00 - 32.20
Expired	—		—	(31,666)		38.69		8.00 - 38,160
Outstanding as of December 31, 2023	11,944	$	6.08	341,205	$	26.85	$	4.60 - 49,200
Exercisable as of December 31, 2023				244,271	$	26.65	$	4.60 - 49,200

The weighted average remaining contractual term for options outstanding as of December 31, 2024 and 2023 was 7.61 years and 7.71 years, respectively.

As of December 31, 2024 and 2023, Aggregate Intrinsic Value of Options Outstanding and Vested was $0.

Unrecognized stock-based payment cost related to non-vested stock options as of December 31, 2024 and 2023 were $266 and $1,246, respectively.

Unrecognized stock-based payment cost related to non-vested RSUs as of December 31, 2024 and 2023 were $48 and $73, respectively.

Other Assets (Details) - USD ($) $ in Thousands	12 Months Ended
Other Assets (Details) - USD ($) $ in Thousands	Dec. 31, 2024	Dec. 31, 2023
Security deposits	$ 1,535	$ 1,556
Other non-operating expense
Unrealized loss on remeasurement of common stock and/or warrants	35	54
Route1 Inc
Fair value of the investment	$ 85	$ 50

General - Overview (Details) $ in Thousands		12 Months Ended
General - Overview (Details) $ in Thousands	Sep. 12, 2023 USD ($) Center	Dec. 31, 2024 USD ($) segment location	Dec. 31, 2023 USD ($)
Number of operating segments \| segment		4
Revenue recognized \| $		$ (461)	$ (645)
Working capital \| $		$ 6,113	$ 17,236
XpresSpa \| United States
Number of operating locations		18
Number of operating locations, company-owned		17
Number of operating locations, franchises		1
XpresSpa \| Non-US
Number of airport locations		10
Naples Wax LLC
Consideration paid \| $	$ 1,624
Number of Wax Center Locations \| Center	4
Dubai International Airport \| Non-US
Number of operating locations		2
Zayad International Airport \| Non-US
Number of operating locations		1
Schiphol Amsterdam Airport \| Non-US
Number of operating locations		3
Istanbul Airport \| Non-US
Number of operating locations		4

Other Current Assets

12 Months Ended

Dec. 31, 2024

Other Current Assets

Other Current Assets

Note 5. Other Current Assets

As of December 31, 2024 and 2023, the Company’s other current assets were comprised of the following:


	December 31, 2024		December 31, 2023
Prepaid expenses	$	1,190	$	894
Other		56		55
Total other current assets	$	1,246	$	949

Prepaid expenses are predominantly comprised of financed and prepaid insurance policies which have terms of one year or less.

Segment Information - Reconciliation of Revenue and Operating Income (Loss) from Segments to Consolidated (Details) - USD ($) $ in Thousands	12 Months Ended
	Dec. 31, 2024	Dec. 31, 2023
Segment Reporting Information [Line Items]
Revenue	$ 33,897	$ 30,109
Less: Significant Expenses (1):
Cost of Goods Sold	24,978	26,428
Occupancy Cost	3,711	4,473
Other Cost of Revenue	2,066	2,695
Depreciation and amortization	938	2,065
Less: Other Segment Expenses (2):
Other segment operating expenses	24,688	29,822
Operating (loss)/income	(16,707)	(28,206)
XpresSpa
Segment Reporting Information [Line Items]
Revenue	18,335	19,067
Less: Significant Expenses (1):
Occupancy Cost	3,306	4,107
Other Cost of Revenue	1,174	1,652
Depreciation and amortization	651	1,443
Less: Other Segment Expenses (2):
Other segment operating expenses	14,188	12,652
Operating (loss)/income	(12,316)	(12,951)
XpresTest
Segment Reporting Information [Line Items]
Revenue	13,055	9,912
Less: Significant Expenses (1):
Occupancy Cost	35	21
Other Cost of Revenue	509	843
Depreciation and amortization	74	276
Less: Other Segment Expenses (2):
Other segment operating expenses	1,051	7,229
Operating (loss)/income	5,192	(4,701)
Naples Wax
Segment Reporting Information [Line Items]
Revenue	2,077	686
Less: Significant Expenses (1):
Occupancy Cost	260	47
Other Cost of Revenue	346	7
Depreciation and amortization	136	36
Less: Other Segment Expenses (2):
Other segment operating expenses	535	75
Operating (loss)/income	(496)	162
Treat
Segment Reporting Information [Line Items]
Revenue	430	444
Less: Significant Expenses (1):
Occupancy Cost	110	298
Other Cost of Revenue	19	193
Depreciation and amortization	21	264
Less: Other Segment Expenses (2):
Other segment operating expenses	(82)	1,515
Operating (loss)/income	15	(2,315)
Corporate and Other
Less: Significant Expenses (1):
Other Cost of Revenue	18
Depreciation and amortization	56	46
Less: Other Segment Expenses (2):
Other segment operating expenses	8,996	8,351
Operating (loss)/income	(9,102)	(8,401)
Labor
Less: Significant Expenses (1):
Cost of Goods Sold	17,477	17,932
Labor \| XpresSpa
Less: Significant Expenses (1):
Cost of Goods Sold	9,857	11,196
Labor \| XpresTest
Less: Significant Expenses (1):
Cost of Goods Sold	6,148	6,086
Labor \| Naples Wax
Less: Significant Expenses (1):
Cost of Goods Sold	1,258	283
Labor \| Treat
Less: Significant Expenses (1):
Cost of Goods Sold	182	367
Labor \| Corporate and Other
Less: Significant Expenses (1):
Cost of Goods Sold	32
Products & Services
Less: Significant Expenses (1):
Cost of Goods Sold	1,724	1,328
Products & Services \| XpresSpa
Less: Significant Expenses (1):
Cost of Goods Sold	1,475	968
Products & Services \| XpresTest
Less: Significant Expenses (1):
Cost of Goods Sold	46	158
Products & Services \| Naples Wax
Less: Significant Expenses (1):
Cost of Goods Sold	38	76
Products & Services \| Treat
Less: Significant Expenses (1):
Cost of Goods Sold	$ 165	122
Products & Services \| Corporate and Other
Less: Significant Expenses (1):
Cost of Goods Sold		$ 4

Net earnings/(loss) per Share of Common Stock (Tables)

12 Months Ended

Dec. 31, 2024

Net earnings/(loss) per Share of Common Stock

Schedule of computation of basic and diluted (losses)/net earnings per common share


	Year ended
	December 31,
	2024		2023
Basic numerator:
Net loss attributable to common shareholders	$	(16,853)	$	(27,741)
Basic denominator:
Basic weighted average shares outstanding		4,610,940		4,175,220
Basic loss per share	$	(3.66)	$	(6.64)

Net loss per share data presented above excludes from the calculation of diluted net loss, the following potentially dilutive securities, having an anti-dilutive impact, in case of net loss
Both vested and unvested options to purchase an equal number of shares of Common Stock		539,799		341,205
Unvested RSUs to issue an equal number of shares of Common Stock		30,000		11,944
Warrants to purchase an equal number of shares of Common Stock		—		—
Total number of potentially dilutive securities excluded from the calculation of loss per share attributable to common shareholders		569,799		353,149

Stockholders' Equity and Warrants (Details) - USD ($) $ in Thousands			1 Months Ended		12 Months Ended
	Aug. 06, 2024	Aug. 16, 2022	May 31, 2022	Aug. 31, 2021	Dec. 31, 2024
Warrants [Line Items]
Gross proceeds					$ 1,355
Threshold value of shares repurchases		$ 1,000
August 2024 Registered Direct Offering
Warrants [Line Items]
Share issued	652,705
Estimated fees and expenses	$ 100
Gross proceeds	$ 1,400
Share Repurchase Program
Warrants [Line Items]
Repurchase of common stock (in shares)			10,000,000	15,000,000

- Definition

Number of shares that have been repurchased during the period and have not been retired and are not held in treasury. Some state laws may govern the circumstances under which an entity may acquire its own stock and prescribe the accounting treatment therefore. This element is used when state law does not recognize treasury stock.

+ References + Details

Segment Information - Additional Information (Details) $ in Thousands	12 Months Ended
	Dec. 31, 2024 USD ($) segment location	Dec. 31, 2023 USD ($)
Segment Reporting Information [Line Items]
Number of operating segments \| segment	4
Number of reportable segments \| segment	4
Number of locations operated \| location	2
Impairment expenses of long-lived assets	$ 1,711	$ 3,927
Impairment of expenses operating lease right-of-use assets	2,805	926
XpresSpa
Segment Reporting Information [Line Items]
Impairment expenses of long-lived assets	1,308	1,681
Impairment of expenses operating lease right-of-use assets	2,551	484
Treat
Segment Reporting Information [Line Items]
Impairment expenses of long-lived assets	403	935
Impairment of expenses operating lease right-of-use assets	$ 254	442
HyperPointe
Segment Reporting Information [Line Items]
Impairment expenses of long-lived assets		$ 5,335

Acquisition of Naples Wax, LLC (Details) - USD ($) $ in Thousands		3 Months Ended	12 Months Ended
	Sep. 12, 2023	Mar. 31, 2024	Dec. 31, 2024	Dec. 31, 2023
Fair value of assets acquired and liabilities assumed
Goodwill			$ 1,389	$ 1,371
Naples Wax LLC
Acquisition of Naples Wax, LLC
Consideration paid	$ 1,624
Aggregate purchase price paid in cash	1,574	$ 14
Consideration held back to cover potential indemnification claims	$ 50
Consideration held back term	6 months
Operating expenses			$ 36
Percentage of units acquired			100.00%
Fair value of assets acquired and liabilities assumed
Cash and cash equivalents	$ 180		$ 180
Prepaid expenses and other assets	13		13
Deferred revenue	(811)		(815)
Accounts payable	(25)		(25)
Accrued expenses and other liabilities	(4)		(18)
Total fair value of assets acquired and liabilities assumed	253		235
Goodwill	1,371		1,389
Deferred revenue			(4)
Accrued Expenses and other liabilities			(14)
Total fair value of assets acquired and liabilities assumed			(18)
Goodwill			18
Naples Wax LLC \| Customer relationships
Fair value of assets acquired and liabilities assumed
Other intangible assets, net	700		700
Naples Wax LLC \| Trade names
Fair value of assets acquired and liabilities assumed
Other intangible assets, net	$ 200		$ 200

Leases - Supplemental Cash Flow Information Related to Leases (Details) - USD ($) $ in Thousands	12 Months Ended
	Dec. 31, 2024	Dec. 31, 2023
Leases
Operating cash flows from operating leases	$ (3,480)	$ (3,483)
Leased assets obtained in exchange for new and modified operating lease liabilities	3,257	174
Leased assets obtained in exchange for new and modified operating lease liabilities	$ 3,257	$ 174

Income Taxes - Income Tax Benefit (Expense) Attributable to the Operating Loss (Details) - USD ($) $ in Thousands	12 Months Ended
	Dec. 31, 2024	Dec. 31, 2023
Current:
Federal	$ 0	$ 0
State	30	15
Foreign	19	20
Deferred:
Federal	0	0
Total	$ 49	$ 35

Income Taxes - Changes to Valuation Allowance (Details) - USD ($) $ in Thousands	12 Months Ended
	Dec. 31, 2024	Dec. 31, 2023
Income Taxes [Line Items]
Beginning Balance	$ 69,424	$ 60,259
Return to provision true-up and other	105	1,866
Ending Balance	71,981	69,424
Continuing Operations
Income Taxes [Line Items]
Charged to cost and expenses	$ 2,452	$ 7,299

Intangible Assets (Details) - USD ($) $ in Thousands	12 Months Ended
Intangible Assets (Details) - USD ($) $ in Thousands	Dec. 31, 2024	Dec. 31, 2023
Finite-Lived Intangible Assets [Line Items]
Impairment of intangible assets	$ 5	$ 2,768
Amortization expense	$ 316	1,240
Minimum \| HyperPointe
Finite-Lived Intangible Assets [Line Items]
Expected useful lives (in years)	5 years
Maximum \| HyperPointe
Finite-Lived Intangible Assets [Line Items]
Expected useful lives (in years)	12 years
Trade names
Finite-Lived Intangible Assets [Line Items]
Expected useful lives (in years)	6 years
Software \| Minimum
Finite-Lived Intangible Assets [Line Items]
Expected useful lives (in years)	3 years
Software \| Maximum
Finite-Lived Intangible Assets [Line Items]
Expected useful lives (in years)	5 years
Trade names, customer relationships and software
Finite-Lived Intangible Assets [Line Items]
Impairment of intangible assets		$ 2,768
Licensing Agreements
Finite-Lived Intangible Assets [Line Items]
Impairment of intangible assets	$ 5

Segment Information - Other Significant Items (Details) - USD ($) $ in Thousands	12 Months Ended
	Dec. 31, 2024	Dec. 31, 2023
Other Significant Items
Capital expenditures	$ 1,781	$ 1,847
Assets	25,352	38,993
Stock-based compensation	893	2,319
Goodwill	1,389	1,371
Impairment	4,516	8,877
XpresSpa
Other Significant Items
Capital expenditures	748	1,678
Assets	8,386	18,453
Stock-based compensation	799	1,689
Impairment	3,859	2,165
XpresTest
Other Significant Items
Capital expenditures	49	82
Assets	2,133	2,408
Stock-based compensation	94	93
Impairment		5,335
Naples Wax
Other Significant Items
Capital expenditures	959
Assets	6,216	2,951
Goodwill	1,389	1,371
Treat
Other Significant Items
Capital expenditures	7	60
Assets	159	848
Impairment	657	1,377
Corporate and Other
Other Significant Items
Capital expenditures	18	27
Assets	$ 8,458	14,333
Stock-based compensation		$ 537

Fair Value Measurements (Tables)

12 Months Ended

Dec. 31, 2024

Fair Value Measurements

Schedule of asset and liabilities measured at fair value on recurring and nonrecurring basis


			Fair value measurement at reporting date using
			Quoted prices in
			active markets		Significant other		Significant
			for identical		observable		unobservable
	Balance		assets (Level 1)		inputs (Level 2)		inputs (Level 3)
As of December 31, 2024:
Recurring fair value measurements
Equity securities:
Route1, Inc.	$	85	$	—	$	85	$	—
Marketable securities	$	7,247	$	7,247	$	—	$	—
Total equity securities		7,332		7,247		85		—
Total recurring fair value measurements	$	7,332	$	7,247	$	85	$	—
Nonrecurring fair value measurements
Property, plant and equipment	$	1,809	$	—	$	—	$	1,809
Operating lease right-of-use asset		3,409		—		—		3,409
Total nonrecurring fair value measurements	$	5,218	$	—	$	—	$	5,218

As of December 31, 2023
Recurring fair value measurements
Equity securities:
Route1	$	50	$	—	$	50	$	—
Marketable securities	$	14,613	$	14,613	$	—	$	—
Total equity securities		14,663		14,613		50		—
Total recurring fair value measurements	$	14,663	$	14,613	$	50	$	—
Nonrecurring fair value measurements
Property, plant and equipment	$	2,454	$	—	$	—	$	2,454
Intangible assets		1,353		—		—		1,353
Total nonrecurring fair value measurements	$	3,807	$	—	$	—	$	3,807

Leases - Other Assumptions and Pertinent Information (Details)	Dec. 31, 2024
Leases
Weighted average remaining lease term (years):	5 years 6 months 25 days
Weighted average discount rate used to determine present value of operating lease liability:	7.01%

Other Assets (Tables)

12 Months Ended

Dec. 31, 2024

Other Assets

Schedule of other assets


	December 31, 2024		December 31, 2023
Equity investments	$	85	$	50
Lease deposits		1,535		1,556
Other		14		236
Other assets	$	1,634	$	1,842

Accounting and Reporting Policies (Policies)

12 Months Ended

Dec. 31, 2024

Accounting and Reporting Policies

Basis of presentation and principles of consolidation

The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The consolidated financial statements include the accounts of the Company, all entities that are wholly owned by the Company, and all entities in which the Company has a controlling financial interest. All significant intercompany balances and transactions have been eliminated in consolidation.

Use of estimates

The preparation of the accompanying consolidated financial statements in conformity with U.S. GAAP requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the consolidated financial statements and the reported amounts of revenues and expenses for the periods presented. Actual results may differ from such estimates. Significant items subject to such estimates and assumptions include the Company’s long-lived assets, intangibles assets, the useful lives of the Company’s intangible assets, the valuation of stock-based compensation, deferred tax assets and liabilities, income tax uncertainties, and other contingencies.

Translation into United States dollars

The Company conducts certain transactions in foreign currencies, such as the Euro, Turkish Lira and United Arab Emirates Dirham, which are recorded at the exchange rate as of the transaction date. All exchange gains and losses occurring from the remeasurement of monetary balance sheet items denominated in non-dollar currencies are deemed non-operating income in the consolidated statements of operations and comprehensive loss. During the years ended December 31, 2024 and 2023, the Company recorded $259 and $738, respectively, in exchange losses occurring from the remeasurement of monetary balance sheet items denominated in non-dollar currencies.

Accounts of the foreign subsidiaries of XpresSpa are translated into United States dollars. Assets and liabilities have been translated primarily at year end exchange rates and revenues and expenses have been translated at average monthly rates for the year. The translation adjustments arising from the use of different exchange rates are included as foreign currency translation within the consolidated statements of operations and comprehensive loss and consolidated statements of changes in stockholders’ equity.

Cash and cash equivalents

The Company maintains cash in checking and money market accounts with financial institutions. The Company has established guidelines relating to the diversification and maturities of its investments in order to minimize credit risk and maintain high liquidity of funds. The Company considers all highly liquid investments purchased with an original maturity of three months or less from the time they are acquired to be cash equivalents. The Company had $11 and $4,025 of such investments as of December 31, 2024 and 2023, respectively.

Accounts Receivables

Accounts receivables are reported at their outstanding unpaid principal balances, net of allowances for credit loss. The Company periodically assesses its accounts and other receivables for collectability on a specific identification basis. The Company provides for an allowance for credit loss based on management’s estimate of uncollectible amounts considering age, collection history, and any other factors considered appropriate. Payments are generally due within 30 days of invoice. The Company writes off accounts receivable against the allowance for credit loss when a balance is determined to be uncollectible. During the years ended December 31, 2024 and 2023, the Company recorded write-offs of accounts receivable totaling $50 and $0, respectively. Recoveries of amounts previously written off were $0 for both period.

The allowance for credit losses on accounts receivable was $13 and $0 as of December 31, 2024 and 2023, respectively.

The Company estimates its allowance for credit losses using a historical loss rate approach, adjusted for current economic conditions and forward-looking information when relevant. The methodology considers the aging of receivables, the creditworthiness of customers, and macroeconomic trends. There were no significant changes to estimation techniques or assumptions during the periods presented.

Inventory

All inventory, which are all finished goods, is valued at the lower of cost or net realizable value. Cost is determined using a weighted-average cost method.

Intangible assets

Intangible assets include customer relationships, trade names, and technology, which were primarily acquired as part of the acquisition of XpresSpa in December 2016, HyperPointe in 2022 and Naples Wax Center in 2023 and were recorded based on the estimated fair value in purchase price allocation. In addition, intangible assets include software and website development costs that were capitalized as part of the Company’s development of a mobile application and website for the Treat brand. The Company accounts for these costs in accordance with ASC 350-40, Internal-Use Software. The intangible assets are amortized over their estimated useful lives, which are periodically evaluated for reasonableness.

The Company’s intangible assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The fair value is then compared to the carrying value and an impairment charge is recognized by the amount in which the carrying value exceeds the fair value of the asset. In assessing the recoverability of the Company’s intangible assets, the Company must make estimates and assumptions regarding future cash flows and other factors to determine the fair value of the respective assets. These estimates and assumptions could

have a significant impact on whether an impairment charge is recognized and the magnitude of any such charge. Fair value estimates are made at a specific point in time, based on relevant information. During the years ended December 31, 2024 and 2023, the Company recognized impairment of intangible assets of $5 and $2,768, respectively.

Property and Equipment

Property and equipment are recorded at historical cost and primarily consists of leasehold improvements, furniture and fixtures, and other operating equipment. Depreciation is calculated on a straight-line basis over the estimated useful lives of the assets. Leasehold improvements are depreciated over the lesser of the lease term or economic useful life. Maintenance and repairs are charged to expense, and renovations or improvements that extend the service lives of the Company’s assets are capitalized over the lesser of the extension period or life of the improvement.

Impairment of long-lived assets

Long-lived assets are tested for impairment at the lowest level at which there are identifiable operating cash flows, which is at the individual airport location for the XpresSpa and XpresTest businesses. The Company’s long-lived assets consist primarily of leasehold improvements and the right to use lease assets for each of its airport locations (considered the asset group). The Company reviews its long-lived assets for recoverability yearly or sooner if events or changes in circumstances indicate that the carrying value of long-lived assets may not be recoverable. If indicators are present, the Company performs a recoverability test by comparing the sum of the estimated undiscounted future cash flows attributable to the asset group in question to its carrying amount. An impairment loss is recognized if it is determined that the long-lived asset group is not recoverable and is calculated based on the excess of the carrying amount of the long-lived asset group over the long-lived asset groups fair value. The Company estimates the fair value of long-lived assets using present value income approach. Future cash flow was calculated based on forecasts over the estimated remaining useful life of the asset group, which for each of the Company’s airport locations is the remaining term of the operating lease.

The Company identified triggering events and completed an assessment of long-lived assets for impairment. Based upon the results of the impairment test, the Company recorded an impairment expense related to property and equipment and intangibles and right of use lease assets during the year ended December 31, 2024 of $1,711, and $2,805, respectively, which is recorded in Impairment of long-lived assets and Impairment of operating lease right-of-use assets, respectively, on the consolidated statements of operations and comprehensive loss related to the Company’s Spa locations.

The Company recorded impairment expense related to property and equipment of $1,159 and intangibles of $2,768 during the year ended December 31, 2023. Additionally, the Company recorded an impairment expense related to operating lease right of use assets of $926 during the year ended December 31, 2023. The impairment charges are recorded in Impairment of long-lived assets and Impairment of operating lease right-of-use assets, respectively, on the consolidated statements of operations and comprehensive loss. The expense was primarily related to the impairment of leasehold improvements made to the Company’s Treat and Spa locations and its operating lease right of use assets where management determined that the locations discounted future cash flows were not sufficient to recover the carrying value of these assets over the remaining lease term.

Leases

The right of use asset (“ROU”) on the Company’s consolidated balance sheets represents a lessee’s right to use an asset over the life of a lease. Operating lease ROU assets and lease liabilities are recognized at commencement date based on the present value of lease payments over the lease term, plus any lease payments made to the lessor before the lease commencement date, plus any initial direct costs incurred, minus any lease incentives received. The amortization period for the right of use asset is from the lease commencement date to the earlier of the end of the lease term or the end of the useful life of the asset. Our lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease

term. The Company has elected to exclude all short-term leases (i.e. leases with terms of 12 months or less) from recognition on the balance sheet.

The Company’s lease liabilities are determined by calculating the present value of all future lease payments using the rate implicit in the lease if it can be readily determined, or the lessee’s incremental borrowing rate. The Company uses its incremental borrowing rate at the inception of the lease to determine the present value of future lease payments as the rate implicit in its leases cannot be readily determined.

Certain leases provide for contingent rents that are not measurable at inception. These contingent rents are primarily based on a percentage of sales that are in excess of a predetermined level, an increase based on a change in the consumer price index or fair market value. These amounts are excluded from the calculation of the right of use asset and lease liability under ASC 842. Minimum rent under these leases is included in the determination of rent expense when it is probable that the expense has been incurred and the amount can be reasonably estimated.

Restricted cash

Restricted cash, which is listed as a separate line item in the consolidated balance sheets, represents balances at financial institutions to secure bonds and letters of credit as required by the Company’s various lease agreements.

Equity investments

Equity investments are carried at fair value with the changes in fair value recorded in the consolidated statement of operations and other comprehensive loss in accordance with ASU 2016-01. The Company performs a qualitative assessment on an annual basis and recognizes impairment if there are sufficient indicators that the fair value of the investment is less than the carrying value. As of the year ended December 31, 2024 and 2023, there were no indicators of impairment.

Revenue recognition

XpresSpa, Treat and Naples Wax Center

The Company recognizes revenue from the sale of products and services when the services are rendered at XpresSpa, Treat, and Naples Wax Centers locations and from the sale of products at the time products are purchased at the Company’s stores or online usually by credit card, net of discounts and applicable sales taxes. Accordingly, the Company recognizes revenue for the Company’s single performance obligation related to both in-store and online sales at the point at which the service has been performed or the control of the merchandise has passed to the customer. The Company recognizes revenue from Priority Pass services when an invoice is generated to Priority Pass detailing the number of services performed multiplied by the agreed upon price.

XpresTest

The Company, in partnership with certain COVID-19 testing partners, successfully launched its XpresCheck Wellness Centers, in June of 2020, through its XpresTest, Inc. subsidiary (“XpresTest”), which offered COVID-19 and other medical to the traveling public, as well as airline, airport and concessionaire employees, and TSA and U.S. Customs and Border Protection agents during the pandemic. As of December 31, 2023, the Company closed all XpresCheck locations and XpresTest no longer provides diagnostic testing services. XpresTest began conducting bio surveillance monitoring with the Centers for Disease Control and Prevention (CDC) in collaboration with Concentric by Ginkgo Bioworks Holdings, Inc. (“Ginkgo Bioworks”) in 2021.

The program was renewed through August 2024. The revenue to XpresTest from such one-year extension totaled approximately $7,044. In January 2024, the program funding and scope were expanded, a revenue increase of $4,000, to an estimated $11,044 in revenue for XpresTest with new collection locations at U.S. international airports and the roll out of multi-pathogen testing across the program. In July 2024, the contract was further amended to extend the time period for services by two weeks (extension period August 12, 2024 to August 25, 2024). An increase of $293 in revenue for the two week extension brought total revenue to $11,337. The program was again extended in August 2024 through February 25, 2025. The funding was expanded with a revenue increase of $3,763, to an estimated $15,100 in revenue for XpresTest. In February 2025, the program was extended through a three-year contract with a total base value of $22.2 million over three years, and a maximum ceiling value of $24.8 million within the same timeframe, which represents the amount of consideration that we are entitled. The Company recognizes revenue over time for the diagnostic testing services, using the input method based on time elapsed to measure progress towards satisfying the performance obligation. The Company recognizes revenue ratably (straight line basis) over the term of the contract (three years).

The Company recorded $11,123 and $7,521, in revenue for the years ended December 31, 2024 and 2023, respectively, related to sample collection performance obligations because the Company’s efforts towards satisfying each of the performance obligations are expended evenly throughout the period of performance.

HyperPointe

The Company’s HyperPointe business provides a broad range of services and support options for HyperPointe’s customers, including technical support services and advanced services. Technical support services represent the majority of these offerings which are distinct performance obligations that are satisfied over time. The Company applies the right-to-invoice practical expedient and recognizes revenue in the amount it is entitled to invoice when that amount corresponds directly with the value of the performance to date. Advanced services are distinct performance obligations that are satisfied over time with revenue recognized as services are delivered. Revenue billed in advance are treated as deferred revenue which was $181 and $72 as of December 31, 2024 and 2023, respectively.

The Company excludes all sales taxes assessed to our customers from revenue. Sales taxes assessed on revenues are included in Accrued expenses and other current liabilities on the Company’s consolidated balance sheets until remitted to state agencies.

Gift cards, customer rewards and prepaid packages

XWELL offers no-fee, non-expiring gift cards to its customers. No revenue is recognized upon issuance of a gift card and a liability is established for the gift card’s cash value. The liability is relieved, and revenue is recognized upon redemption by the customer. As the gift cards have no expiration date, there is no provision for the reduction in the value of unused card balances.

In addition, XWELL maintains a rewards program in which customers earn loyalty points, which can be redeemed for future services. Loyalty points are rewarded upon joining the loyalty program, for customer birthdays, and based upon customer spending. When a customer redeems loyalty points, the Company recognizes revenue for the redeemed cash value and reduces the related loyalty program liability. In 2023, the Company adopted a formal expiration policy whereby any loyalty members with inactivity for an 18-month period will forfeit any unused loyalty rewards.

The costs associated with gift cards and reward points are accrued as the rewards are earned by the cardholder and are included in Accrued expenses and other current liabilities in the consolidated balance sheets until used.

Naples Wax Center offers prepaid wax packages that are either unlimited for one year or a set number of services. When the packages are purchased, the sales are recorded as deferred revenue. As services related to prepaid packages are used,

revenue is recognized as income. The deferred revenue was $956 and $778 for the year ended December 31, 2024 and 2023, respectively.

Deferred revenue

Contract liabilities are classified as deferred revenue in the consolidated balance sheets. The activity in deferred revenue for the years ended December 31, 2024 and 2023 was as follows:


	Year ended December 31,
	2024		2023
Beginning of the period contract liability	$	861	$	1,150
Revenue recognized from the contract liabilities included in the beginning balance		(461)		(645)
Increases due cash received net of amounts recognized revenue during the period		743		356
End of period contract liability	$	1,143	$	861

Contract costs

For the years ended December 31, 2024 and 2023, the Company did not incur any incremental costs to obtain and/or fulfill contracts with customers.

Segment reporting

ASC 280, Segment Reporting, establishes standards for reporting information about operating segments. Operating segments are defined as components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker, or decision-making group, in deciding how to allocate resources and in assessing performance. The Company’s chief operating decision maker (“CODM”) is the Chief Executive Officer, who reviews the financial performance and the results of operations of the segments prepared in accordance with U.S. GAAP when making decisions about allocating resources and assessing performance of the Company. The Company currently has four reportable operating segments: XpresSpa. XpresTest, Naples Wax Center and Treat. See Note 14. Segment Information.

There are currently no intersegment revenues. Asset information by operating segment is presented below Note 14 since the chief operating decision maker reviews this information by segment. The reporting segments follow the same accounting policies used in the preparation of the Company’s audited consolidated financial statements.

Pre-opening costs

Pre-opening and start-up activity costs, which include rent and occupancy, supplies, advertising, and other direct expenses incurred prior to the opening of a new store, are expensed in the period in which they are incurred.

Cost of sales

Cost of sales consists of location operating costs. These costs include all costs that are directly attributable to the location’s operations and include:

●

payroll and related benefits for the location’s operations and management;

●

rent, percentage rent and occupancy costs;

●

the cost of merchandise and testing supplies;

●

freight, shipping and handling costs;

●

production costs;

●

inventory shortage and valuation adjustments; and

●

costs associated with sourcing operations.

Stock-based compensation

Stock-based compensation is recognized as an expense in the consolidated statements of operations and comprehensive loss and such cost is measured at the grant-date fair value of the equity-settled award. The fair value of stock options is estimated as of the date of grant using the Black-Scholes-Merton (“Black-Scholes”) option-pricing model. The fair value of Restricted Stock Units (“RSUs”) is calculated as of the date of grant using the grant date closing share price multiplied by the number of RSUs granted. The expense is recognized on a straight-line basis, over the requisite service period. The Company uses the simplified method to estimate the expected term of options due to insufficient history and high turnover in the past. Expected volatility is estimated based on a weighted average historical volatility of the Company. The risk-free rate for the expected term of the option is based on the United States Treasury yield curve as of the date of grant. The Company recognizes forfeitures as they occur. The Company issues new stock to deliver shares under its Equity Plan.

Income taxes

Income taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases as well as operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is provided for the amount of deferred tax assets that, based on available evidence, are not more likely than not to be realized. Tax benefits related to excess deductions on stock-based compensation arrangements are recognized when they reduce taxes payable.

In assessing the need for a valuation allowance, the Company looks at cumulative losses in recent years, estimates of future taxable earnings, feasibility of tax planning strategies, the ability to realize tax benefit carryforwards, and other relevant information. Valuation allowances related to deferred tax assets can be impacted by changes to tax laws, changes to statutory tax rates and future taxable earnings. Ultimately, the actual tax benefits to be realized will be based upon future taxable earnings levels, which are very difficult to predict. If actual results differ from these estimates in future periods, the Company will be required to adjust the valuation allowance.

The Company recognizes the effect of income tax positions only if those positions are more likely than not to be sustained. Recognized income tax positions are measured at the largest amount that is greater than 50% of being realized. Changes in recognition or measurement are reflected in the period in which the change in judgment occurs. The Company had no uncertain tax positions as of December 31, 2024 and 2023.

Noncontrolling interests

Noncontrolling interests represent the noncontrolling holders’ percentage share of earnings or losses from; i) the subsidiaries, in which the Company holds a majority, but less than 100%, ownership interest, ii) Variable Interest Entities, where the Company is a primary beneficiary (See sub note Variable Interest Entities below, and the results of which are included in the Company’s consolidated statements of operations and comprehensive loss. Net loss attributable to noncontrolling interests represents the proportionate share of the noncontrolling holders’ ownership in certain subsidiaries of XpresSpa and of XpresTest.

Net income/(loss) per common share

Basic net income (loss) per share is computed by dividing the net income (loss) attributable to common shareholders for the period by the weighted-average number of shares of Common Stock outstanding during the period. Diluted net income (loss) per share is computed by dividing the net loss attributable to the Company for the period by the weighted-average number of shares of Common Stock plus dilutive potential Common Stock considered outstanding during the period.

Commitments and contingencies

Certain conditions may exist as of the date the financial statements are issued, which may result in a loss to the Company, but which will only be resolved when one or more future events occur or fail to occur.

The Company assesses such contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the Company or un-asserted claims that may result in such proceedings, the Company evaluates the perceived merits of any legal proceedings or un-asserted claims as well as the perceived merits of the amount of relief sought or expected to be sought therein.

If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Company’s financial statements. If the assessment indicates that a potentially material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed. Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed. Legal costs expected to be incurred in connection with a loss contingency are expensed as incurred.

Variable Interest Entities

The Company evaluates its ownership, contractual, pecuniary, and other interests in entities to determine if it has any variable interest in a variable interest entity (“VIE”). These evaluations are complex and involve judgment. If the Company determines that an entity in which it holds a contractual or ownership interest is a VIE and that the Company is the primary beneficiary, the Company consolidates such entity in its consolidated financial statements. The primary beneficiary of a VIE is the party that meets both of the following criteria: (i) has the power to make decisions that most significantly affect the economic performance of the VIE; and (ii) has the obligation to absorb losses or the right to receive benefits that in either case could potentially be significant to the VIE. Management performs ongoing reassessments of whether changes in the facts and circumstances regarding the Company’s involvement with a VIE will cause the consolidation conclusion to change. Changes in consolidation status are applied prospectively.

As of the year ended December 31, 2024 and 2023, there were no VIE’s remaining.

Business Combinations

The Company uses the provisions of ASC Topic 805, Business Combinations (“ASC 805”) in the accounting for acquisitions of businesses. ASC 805 requires the Company to use the acquisition method of accounting by recognizing the identifiable tangible and intangible assets acquired and liabilities assumed, and any non-controlling interest in the acquired business, measured at their acquisition date fair values. Goodwill as of the acquisition date is measured as the excess of consideration transferred over the aforementioned amounts.

While the Company uses its best estimates and assumptions to accurately apply preliminary values to assets acquired and liabilities assumed at the acquisition date, these estimates are inherently uncertain and subject to refinement. As a result, during the measurement period, which may be up to one year from the acquisition date, the Company may record adjustments to the assets acquired and liabilities assumed with the corresponding offset to goodwill. Upon the conclusion of the measurement period or final determination of the values of the assets acquired or liabilities assumed, whichever comes first, any subsequent adjustments are recorded in the consolidated statements of operations.

Accounting for business combinations requires management to make significant estimates and assumptions, especially at the acquisition date, including estimates for intangible assets. Although the Company believes the assumptions and estimates that have been made are reasonable and appropriate, they are based in part on historical experience and information obtained from the acquired companies and are inherently uncertain. Estimates in valuing certain of the intangible assets the Company has acquired include future expected cash flows, and discount rates.

Goodwill

Goodwill represents the cost of a business acquisition in excess of the fair value of the net assets acquired. Goodwill is not amortized and is reviewed for impairment annually, or more frequently if facts and circumstances indicate that it is more likely than not that the fair value of a reporting unit is less than its carrying amount, including goodwill. If it is more likely than not that the fair value of a reporting unit is less than its carrying amount, the company performs a quantitative test to identify and measure the amount of goodwill impairment loss. The Company compares the fair value of the reporting unit with its carrying amount. If the carrying amount exceeds fair value, goodwill of the reporting unit is considered impaired, and that excess is recognized as a goodwill impairment loss.

During the year ended December 31, 2024, the Company did not record any goodwill impairment loss. During the year ended December 31, 2023, the Company recorded $4,024 of goodwill impairment loss.

Advertising Costs

Advertising costs are expensed as incurred. Advertising expenses amounted to approximately $550 and $696 for the years ended December 31, 2024 and 2023, respectively.

Fair value measurements

The Company measures fair value in accordance with ASC 820-10, Fair Value Measurements and Disclosures. ASC 820-10 clarifies that fair value is an exit price, representing the amount that would be received by selling an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or a liability. As a basis for considering such assumptions, ASC 820-10 establishes a three-tier value hierarchy, which prioritizes the inputs used in the valuation methodologies in measuring fair value:

Level 1: Unadjusted quoted prices in active markets for identical assets or liabilities accessible to the reporting entity at the measurement date.

Level 2: Other than quoted prices included in Level 1 inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the asset or liability.

Level 3: Unobservable inputs for the asset or liability used to measure fair value to the extent that observable inputs are not available, thereby allowing for situations in which there is little, if any, market activity for the asset or liability at measurement date.

The fair value hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.

Reclassification

Certain balances in the consolidated financial statements for the year ended December 31, 2023, have been reclassified to conform to the presentation in the consolidated financial statements for the year ended December 31, 2024, primarily the presentation of revenue, the realized and unrealized gain on investments and other operating expenses. The above separation affected revenue classifications, the realized and unrealized gain on investments and other operating expense in the comparative 2023 financial statements. Such reclassifications did not have a material impact on the consolidated financial statements.

Recently adopted accounting pronouncements

ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures

In November 2023, the Financial Accounting Standards Board (FASB) issued ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures (ASU 2023-07), which requires an enhanced disclosure of significant segment expenses on an annual and interim basis. This guidance was effective for the annual periods beginning the year ended December 31, 2024, and for interim periods beginning January 1, 2025. Early adoption is permitted. Upon adoption, the guidance should be applied retrospectively to all prior periods presented in the financial statements. The Company adopted ASC 2023-07 as of the reporting period December 31, 2024 and accordingly updated the segment expense disclosures related to its annual report for fiscal year 2024 and 2023. Refer to the Segments disclosure in Note 14 for more information.

Recently Issued Accounting Standards

ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures

In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (ASU 2023-09), which improves the transparency of income tax disclosures by requiring consistent categories and greater disaggregation of information in the effective tax rate reconciliation and income taxes paid disaggregated by jurisdiction. It also includes certain other amendments to improve the effectiveness of income tax disclosures. This guidance will be effective for the annual periods beginning the year ended December 31, 2025. Early adoption is permitted. Upon adoption, the guidance can be applied prospectively or retrospectively. The Company is currently evaluating income tax disclosures related to its annual report for fiscal year 2025.

ASU 2024-03, Income Statement-Reporting Comprehensive Income-Expense Disaggregation Disclosures.

In November 2024, the FASB issued ASU 2024-03, which requires public business entities to disclose, on an annual and interim basis, disaggregated information about certain income statement expense line items in the notes to the financial statements. Public business entities are required to apply the guidance prospectively and may elect to apply it retrospectively. This ASU is effective for fiscal years beginning after December 15, 2026, and interim periods within fiscal

years beginning after December 15, 2027. We are currently evaluating the effect of adopting this new accounting pronouncement.

Property and Equipment (Details) - USD ($) $ in Thousands	12 Months Ended
Property and Equipment (Details) - USD ($) $ in Thousands	Dec. 31, 2024	Dec. 31, 2023
Property and equipment, Gross	$ 5,647	$ 7,349
Accumulated depreciation	(3,838)	(4,895)
Total property and equipment, net	1,809	2,454
Impairment on property and equipment	4,516	8,877
Depreciation expense	622	825
Leasehold improvements
Property and equipment, Gross	$ 4,566	$ 5,848
Leasehold improvements \| Minimum [Member]
Property and equipment, useful life	5 years	5 years
Leasehold improvements \| Maximum [Member]
Property and equipment, useful life	8 years	8 years
Furniture and fixtures
Property and equipment, Gross	$ 359	$ 821
Furniture and fixtures \| Minimum [Member]
Property and equipment, useful life	3 years	3 years
Furniture and fixtures \| Maximum [Member]
Property and equipment, useful life	4 years	4 years
Other operating equipment
Property and equipment, Gross	$ 722	$ 680
Other operating equipment \| Maximum [Member]
Property and equipment, useful life	5 years	5 years
Property and Equipment
Impairment on property and equipment	$ 1,706	$ 1,159

Intangible Assets

12 Months Ended

Dec. 31, 2024

Intangible Assets

Intangible Assets

Note 8. Intangible Assets

The following table provides information regarding the Company’s intangible assets, which consist of the following:


	December 31, 2024						December 31, 2023
	Gross				Net		Gross				Net
	Carrying		Accumulated		Carrying		Carrying		Accumulated		Carrying
	Amount		Amortization		Amount		Amount		Amortization		Amount
Trade names	$	200	$	(29)	$	171	$	200	$	(6)	$	194
Customer relationships		1,012		(441)		571		1,012		(341)		671
Software		2,583		(2,302)		281		2,593		(2,120)		473
Licenses		—		—		—		35		(20)		15
Total intangible assets	$	3,795	$	(2,772)	$	1,023	$	3,840	$	(2,487)	$	1,353

The Company’s trade names and customer relationships relate to the Naples Wax Center, software relates to certain capitalized third-party costs related to a new website and a point-of-sale system, and licenses relate to certain capitalized costs of foreign acquisition.

In the year ended December 31, 2024, the Company identified a triggering event and recorded an impairment of $5 related to Licenses which is included in Impairment of long-lived assets on the consolidated statement of operations and comprehensive loss. In the year ended December 31, 2023, the Company recorded an impairment of $2,768 related to trade names, customer relationships and software which is included in Impairment of long-lived assets on the consolidated statement of operations and comprehensive loss. The impairment expense primarily relates to intangible assets of XpresSpa, XpresTest’s HyperPointe business and Treat.

The fair values of the Company’s long-lived assets were determined using the income approach. The income approach incorporated the use of a discounted cash flow method in which the estimated future cash flows and terminal values for the Company were discounted to the present value using a discount rate. Cash flow projections are based on management’s estimates of economic and market conditions which drive key assumptions of revenue growth rates, operating margins,

capital expenditures and working capital requirements. The discount rate in turn is based on the specific risk characteristics of the Company, the weighted average cost of capital and its underlying forecast.

The Company’s intangible assets are amortized over their expected useful lives, which are six years for trade names and five and three years for software, whereas the intangibles obtained because of the Naples Wax Center acquisition have an estimated life of 5 to 12 years. During the years ended December 31, 2024, and 2023, the Company recorded amortization expense of $316 and $1,240, respectively, related to its intangible assets primarily related to XpresTest’s HyperPointe business and Treat.

Estimated amortization expense for the Company’s intangible assets at December 31, 2024 is as follows:


Calendar Years ending December 31,	Amount
2025	$	302
2026		223
2027		122
2028		122
2029		122
Thereafter		132
Total	$	1,023

Segment Information - Information About Geographical Revenue and Long-Lived Assets (Details) - USD ($) $ in Thousands	12 Months Ended
	Dec. 31, 2024	Dec. 31, 2023
Revenue
Total revenue	$ 33,897	$ 30,109
Long-lived assets
Total long-lived assets	5,218	7,110
United States
Revenue
Total revenue	27,813	24,944
Long-lived assets
Total long-lived assets	3,289	4,441
All other countries
Revenue
Total revenue	6,084	5,165
Long-lived assets
Total long-lived assets	$ 1,929	$ 2,669

- Definition

Amount of revenue recognized from goods sold, services rendered, insurance premiums, or other activities that constitute an earning process. Includes, but is not limited to, investment and interest income before deduction of interest expense when recognized as a component of revenue, and sales and trading gain (loss).

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 235
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.4-08(g)(1)(ii))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480678/235-10-S99-1

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 323
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 3
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147481687/323-10-50-3

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 825
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 28
-Subparagraph (f)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482907/825-10-50-28

Reference 4: http://www.xbrl.org/2003/role/disclosureRef
-Topic 220
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 2
-Subparagraph (SX 210.5-03(1))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147483621/220-10-S99-2

Reference 5: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1A
-Subparagraph (SX 210.13-01(a)(4)(i))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480097/470-10-S99-1A

Reference 6: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 470
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1A
-Subparagraph (SX 210.13-01(a)(4)(ii))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480097/470-10-S99-1A

Reference 7: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1A
-Subparagraph (SX 210.13-01(a)(4)(iii)(A))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480097/470-10-S99-1A

Reference 8: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1A
-Subparagraph (SX 210.13-01(a)(4)(iv))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480097/470-10-S99-1A

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1A
-Subparagraph (SX 210.13-01(a)(5))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480097/470-10-S99-1A

Reference 10: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1B
-Subparagraph (SX 210.13-02(a)(4)(i))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480097/470-10-S99-1B

Reference 11: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1B
-Subparagraph (SX 210.13-02(a)(4)(iii)(A))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480097/470-10-S99-1B

Reference 12: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1B
-Subparagraph (SX 210.13-02(a)(4)(iii)(B))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480097/470-10-S99-1B

Reference 13: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1B
-Subparagraph (SX 210.13-02(a)(4)(iv))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480097/470-10-S99-1B

Reference 14: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1B
-Subparagraph (SX 210.13-02(a)(5))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480097/470-10-S99-1B

Reference 15: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 30
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-30

Reference 16: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 42
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-42

Reference 17: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 22
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-22

Reference 18: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 32
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-32

Reference 19: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 40
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-40

Reference 20: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 22
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-22

Reference 21: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 32
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-32

Reference 22: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 41
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-41

Reference 23: http://www.xbrl.org/2003/role/disclosureRef
-Topic 942
-SubTopic 235
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.9-05(b)(2))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147479557/942-235-S99-1

+ Details

General

12 Months Ended

Dec. 31, 2024

General

General

Note 1. General

Overview

XWELL, Inc. (“XWELL” or the “Company”) is a global wellness company operating multiple brands and focused on bringing restorative, regenerative and reinvigorating products and services to travelers. As of the date of this Annual Report on Form 10-K, XWELL currently has four reportable operating segments: XpresSpa®, XpresTest®, Naples Wax Center® and Treat®.

XWELL’s subsidiary, XpresSpa Holdings, LLC (“XpresSpa”) has been a global airport retailer of spa services through its XpresSpa spa locations, offering travelers premium spa services, including massage, nail and skin care, as well as spa and travel products.

As of December 31, 2024, there were 18 domestic XpresSpa locations in total, comprised of 17 Company-owned locations and one franchise. The Company also had 10 international locations operating as of December 31, 2024, including two XpresSpa locations in the Dubai International Airport in the United Arab Emirates, one XpresSpa location in the Zayad International Airport in Abu Dhabi, United Arab Emirates, three XpresSpa locations in the Schiphol Amsterdam Airport in the Netherlands and four XpresSpa locations in the Istanbul Airport in Turkey.

XWELL’s subsidiary, XpresTest, in partnership with certain COVID-19 testing partners, successfully launched its XpresCheck Wellness Centers through its XpresTest, Inc. subsidiary (“XpresTest”), which offered COVID-19 and other medical diagnostic testing services to the traveling public, as well as airline, airport and concessionaire employees, and TSA and U.S. Customs and Border Protection agents during the pandemic. As of December 31, 2023, the Company closed all XpresCheck locations and XpresTest no longer provides diagnostic testing services.

XWELL’s subsidiary, gcg Connect, LLC, operating as HyperPointe, provides direct to business marketing support across a number of health and health-related channels. From the creation of marketing campaigns for the pharmaceutical industry, to learning management systems to website and health related content creation, HyperPointe is a complementary service provider to XWELL’s health-focused brands as well as providing the majority of services to the external community.

XWELL’s subsidiary Treat, Inc. (“Treat”) will be converting its final remaining location in the JFK International Airport in New York City into an XWELL location.

XWELL’s subsidiary Naples Wax Center, LLC, which was acquired on September 12, 2023, for a purchase price of $1,624 operates a group of upscale hair removal boutiques in Florida. There are currently four Naples Wax Center locations with core products and service offerings from face and body waxing to a range of skincare and cosmetic products.

Substantial Doubt about the Company’s Ability to Continue as a Going Concern

The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. However, as discussed below, the Company has concluded that substantial doubt exists about its ability to continue as a going concern within one year after the date the financial statements are issued.

As of December 31, 2024, the Company had cash and cash equivalents of $4,550 (excluding restricted cash), $7,247 in marketable securities, and total current assets of $15,337. The Company’s total current liabilities balance, which includes accounts payable, deferred revenue, accrued expenses, and operating lease liabilities was $9,224 as of December 31, 2024, and $9,330 as of December 31, 2023. The working capital surplus was $6,113 as of December 31, 2024, compared to a working capital surplus of $17,236 as of December 31, 2023. The Company expects to continue incurring losses and negative cash flows from operations through 2025.

The Company has significantly reduced operating and overhead expenses, while it continues to focus on returning to overall profitability.

Management is implementing various strategic initiatives to reduce operating expenses, improve working capital, and enhance cash flow. These include cost reduction efforts, capital spending controls, and exploration of additional financing options. Subsequent to December 31, 2024, on January 14, 2025, the Company entered into a securities purchase agreement with the investors named therein, pursuant to which the Company issued and sold on January 14, 2025, in a private placement (the “January 2025 Private Placement”), (i) an aggregate of 4,000 shares of the Company’s newly-designated Series G Convertible Preferred Stock, par value $0.01 per share (the “Series G Preferred Stock”), initially convertible into up to 2,673,797 shares of common stock at a conversion price of $1.496 per share, (ii) Series A warrants to acquire up to an aggregate of 2,673,797 shares of common stock at an exercise price of $1.496 per share, and (iii) Series B warrants to acquire up to an aggregate of 2,673,797 shares of common stock at an exercise price of $1.7952 per share. Each share of Series G Preferred Stock and accompanying Warrants were sold together at a combined offering price of $1,000. The January 2025 Private Placement closed on January 14, 2025. The aggregate gross proceeds from the Private Placement were $4 million. However, other strategic plans are not finalized or fully within the Company’s control, and there is uncertainty regarding their execution and effectiveness.

As a result, management has concluded that substantial doubt exists about the Company’s ability to continue as a going concern for at least one year from the date these financial statements are issued. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS - USD ($) $ in Thousands	12 Months Ended
	Dec. 31, 2024	Dec. 31, 2023
Revenue, net
Total revenue, net	$ 33,897	$ 30,109
Cost of sales
Labor	17,477	17,932
Occupancy	3,712	4,473
Products and other operating costs	3,789	4,023
Total cost of sales	24,978	26,428
Gross Profit	8,919	3,681
Depreciation and amortization	938	2,065
Impairment of long-lived assets	1,711	3,927
Goodwill impairment	0	4,024
Loss on disposal of assets, net	90	34
Impairment of operating lease right-of-use assets	2,805	926
General and administrative	12,542	12,957
Salaries and Benefits	7,540	7,954
Total operating expenses	25,626	31,887
Operating loss	(16,707)	(28,206)
Interest income, net	380	448
Foreign exchange loss	(259)	(738)
Gain on investments, realized and unrealized	356	857
Other non-operating expense, net	(211)	(355)
Loss before income taxes	(16,441)	(27,994)
Income tax expense	(49)	(35)
Net loss	(16,490)	(28,029)
Net loss (income) attributable to noncontrolling interests	(363)	288
Net loss attributable to XWELL, Inc.	(16,853)	(27,741)
Net loss	(16,490)	(28,029)
Other comprehensive loss from operations	69	(1,279)
Comprehensive loss	$ (16,421)	$ (29,308)
Loss per share
Basic loss per share (in dollars per share)	$ (3.66)	$ (6.64)
Diluted loss per share (in dollars per share)	$ (3.66)	$ (6.64)
Weighted-average number of shares outstanding during the period
Basic (in shares)	4,610,940	4,175,220
Diluted (in shares)	4,610,940	4,175,220
Services
Revenue, net
Total revenue, net	$ 30,660	$ 27,343
Products
Revenue, net
Total revenue, net	$ 3,237	$ 2,766

Accounting and Reporting Policies - Deferred Revenue (Details) - USD ($) $ in Thousands	12 Months Ended
	Dec. 31, 2024	Dec. 31, 2023
Change in Contract with Customer, Liability [Abstract]
Beginning of the period contract liability	$ 861	$ 1,150
Revenue recognized from the contract liabilities included in the beginning balance	(461)	(645)
Increases due cash received net of amounts recognized revenue during the period	743	356
End of period contract liability	$ 1,143	$ 861

Subsequent Events (Details) - USD ($) $ / shares in Units, $ in Thousands					12 Months Ended
	Feb. 27, 2025	Jan. 30, 2025	Jan. 14, 2025	Aug. 06, 2024	Dec. 31, 2024
Subsequent Event [Line Items]
Offering price					$ 1,355
August 2024 Registered Direct Offering
Subsequent Event [Line Items]
Share issued				652,705
Subsequent Event
Subsequent Event [Line Items]
Maximum stock conversion into common stock			2,673,797
Common stock convertible, conversion price			$ 1.496
Subsequent Event \| XWEL INV I
Subsequent Event [Line Items]
Period of advisory services		6 months
One-time fee of advisory services		$ 280
Subsequent Event \| Concentric by Ginkgo Bioworks
Subsequent Event [Line Items]
Extended contractual term	3 years
Subsequent Event \| Series A warrant
Subsequent Event [Line Items]
Warrants outstanding			2,673,797
Warrants exercise price			$ 1.496
Subsequent Event \| Series B warrant
Subsequent Event [Line Items]
Warrants outstanding			2,673,797
Warrants exercise price			$ 1.7952
Subsequent Event \| January 2025 Private Placement \| Series G Convertible Preferred Stock
Subsequent Event [Line Items]
Share issued			4,000
Preferred stock, par value			$ 0.01
Offering price			$ 1,000

Commitments and Contingencies

12 Months Ended

Dec. 31, 2024

Commitments and Contingencies

Commitments and Contingencies

Note 17. Commitments and Contingencies

Certain of the Company’s outstanding legal matters include speculative claims for substantial or indeterminate amounts of damages. The Company regularly evaluates developments in its legal matters that could affect the amount of any potential liability and makes adjustments as appropriate. Significant judgment is required to determine both the likelihood of there being any potential liability and the estimated amount of a loss related to the Company’s legal matters.

With respect to the Company’s outstanding legal matters, based on its current knowledge, the Company’s management believes that the amount or range of a potential loss will not, either individually or in the aggregate, have a material adverse effect on its business, consolidated financial position, results of operations or cash flows. However, the outcome of such legal matters is inherently unpredictable and subject to significant uncertainties. The Company evaluated the outstanding legal matters and assessed the probability and likelihood of the occurrence of liability. Based on management’s estimates, the Company has recorded accruals of $0 and $449 as of December 31, 2024 and December 31, 2023, respectively, which is included in Accrued expenses and other current liabilities in the consolidated balance sheets.

The Company expenses legal fees in the period in which they are incurred.

OTG Management PHL B v. XpresSpa Philadelphia Terminal B et al.

On May 9, 2022, a lawsuit was filed in the Philadelphia Court of Common Pleas by OTG Management at Philadelphia International Airport, claiming that XWELL improperly backed out of its sublease for space at Terminal B and now owes

between $864 and $2,250 in accelerated rent for the 12-year contract. They claim that by refusing to complete the project, failing to commence and maintain operations, refusing to pay rent and improperly purporting to terminate the lease (among other acts and omissions), XWELL breached the lease. On June 20, 2024, an Order to Settle, Discontinue and End with Prejudice was filed as to all claims.

CPC Pain & Wellness SPV, LLC

On July 19, 2024, CPC Pain & Wellness SPV, LLC (“CPC”), a recently formed special purpose vehicle that announced it had acquired a 9.42% stake in XWELL in June 2024, filed suit in the Court of Chancery of the State of Delaware against the Company, Chairman Bruce T. Bernstein, and directors Michael Lebowitz, Robert Weinstein, Gaëlle Wizenberg, and Scott R. Milford (the “Action”). In the Action, CPC alleged, in pertinent part, that the Board of Directors breached their fiduciary duties and that the Company and Board of Directors engaged in an unlawful, unenforceable, and inequitable application of the Company’s Third Amended and Restated Bylaws to reject CPC’s notice of intent to propose its own slate of directors for election at the 2024 annual meeting of stockholders. On August 2, 2024, the Court set the Action for trial on September 18-19, 2024. The Company has vigorously defended these claims. As a result of the Company’s efforts, on August 9, 2024, CPC dismissed all claims in the Action, agreed to irrevocably withdraw its nominations, and agreed not assert any claims related to the 2024 annual meeting.

Settlement Agreement

On August 5, 2024, the Company, XpresSpa Middle East B.V., and certain parties thereto (such parties, the “Settlor Parties” entered into a Settlement Agreement (the “Settlement Agreement”), pursuant to which the Company agreed to issue an aggregate of 416,000 shares of common stock (the “Settlement Shares”) which were issued on August 6, 2024,and have a fair market value of $2.26 per share to the Settlor Parties in consideration for their entry into the Settlement Agreement. The Settlement Shares were not registered under the Securities Act of 1933, as amended (the “Securities Act”),and were issued in reliance on one or more exemptions from registration under the Securities Act, including pursuant to Rule 903 of Regulation S under the Securities Act.

XpresSpa Holdings, LLC (“XpresSpa”) v. Cordial Endeavor Concessions of Atlanta, LLC (“Cordial”), et al., Arbitration Case No. 2126399.

The Company’s subsidiary, XpressSpa Holdings, LLC, is party to an arbitration proceeding (the “Arbitration”) which was mandated by the City of Atlanta, Georgia related to the Operating Agreements by and between Cordial and XpresSpa for the operation of the XpresSpa locations in Hartsfield-Jackson Atlanta International Airport (“ATL”) in ATL Terminal A and ATL Terminal C. The City of Atlanta filed an application to compel arbitration in the Superior Court of Fulton County, and on November 5, 2024, the court granted that application and ordered the parties to arbitrate their disagreements.

This dispute arises out of the alleged breaches of varies contracts between the parties as well as other improper conduct relating to the Operating Agreements. The Arbitration has recently commenced, and the parties are awaiting a scheduling order to be issued by the Arbitrator. No substantive proceedings have taken place and there have been no substantive rulings.

In the event that an action is brought against the Company or one of its subsidiaries, the Company will investigate the allegation and vigorously defend itself.

In addition to those matters specifically set forth herein, the Company and its subsidiaries are involved in various other claims and legal actions that arise in the ordinary course of business. The Company does not believe that the ultimate resolution of these actions will have a material adverse effect on the Company’s financial position, results of operations, liquidity, or capital resources. However, a significant increase in the number of these claims, or one or more successful

claims under which the Company incurs greater liabilities than the Company currently anticipates, could materially adversely affect the Company’s business, financial condition, results of operations and cash flows.

In the event that an action is brought against the Company or one of its subsidiaries, the Company will investigate the allegation and vigorously defend itself.

January 2025 Private Placement of Preferred Shares and Warrants

In connection with the private placement consummated on January 14, 2025, the Company and the investors entered into a Registration Rights Agreement (the “Registration Rights Agreement”), pursuant to which the Company is required to file a resale registration statement (the “Registration Statement”) with the SEC and to have such Registration Statement declared effective by the Effectiveness Deadline (as defined in the Registration Rights Agreement). The Company is obligated to pay certain liquidated damages to the investors if the Company fails to file the Registration Statement when required, fails to cause the Registration Statement to be declared effective by the SEC when required, or fails to maintain the effectiveness of the Registration Statement pursuant to the terms of the Registration Rights Agreement. The Registration Statement was filed on February 7, 2025, but as of the date of this Annual Report on Form 10-K, has not been declared effective by the SEC. On April 14, 2025, the Effectiveness Deadline was extended to May 1, 2025.

Pursuant to the Registration Rights Agreement, the Company shall pay to each holder of Registrable Securities (as defined in the Registration Rights Agreement) relating to such Registration Statement an amount in cash equal to 2% of such investor’s respective purchase price (as defined in the Securities Purchase Agreement) on the closing date (1) on the date of such filing failure, effectiveness failure, maintenance failure, or current public information failure, as applicable, and (2) on every 30 day anniversary of (I) a filing failure until such filing failure is cured; (II) an effectiveness failure until such effectiveness failure is cured; (III) a maintenance failure until such maintenance failure is cured; and (IV) a current public information failure until the earlier of (i) the date such current public information failure is cured and (ii) such time that such public information is no longer required pursuant to Rule 144 (in each case, prorated for periods totaling less than 30 days) (such payments to which a holder of Registrable Securities shall be entitled pursuant to the Registration Rights Agreement, the “Registration Delay Payments”). Following the initial Registration Delay Payment for any particular event or failure (which shall be paid on the date of such event or failure, as set forth above), without limiting the foregoing, if an event or failure giving rise to the Registration Delay Payments is cured prior to any 30 day anniversary of such event or failure, then such Registration Delay Payment shall be made on the third business day after such cure. In the event the Company fails to make Registration Delay Payments in a timely manner in accordance with the foregoing, such Registration Delay Payments shall bear interest at the rate of one and 1.5% per month (prorated for partial months) until paid in full.

Leases

XWELL is contingently liable to a surety company under certain general indemnity agreements required by various airports relating to its lease agreements. XWELL agrees to indemnify the surety for any payments made on contracts of suretyship, guaranty, or indemnity. The Company believes that all contingent liabilities will be satisfied by its performance under the specified lease agreements.

Cash, Cash Equivalents, and Restricted Cash - Summary of Cash, Cash Equivalents, and Restricted Cash (Details) - USD ($) $ in Thousands	Dec. 31, 2024	Dec. 31, 2023	Dec. 31, 2022
Cash, Cash Equivalents, and Restricted Cash
Cash denominated in United States dollars	$ 2,145	$ 5,726
Cash denominated in currency other than United States dollars	2,160	2,395
Restricted cash	751	751
Credit and debit card receivables	245	316
Total cash, cash equivalents and restricted cash	$ 5,301	$ 9,188	$ 19,789

- Definition

Amount of currency on hand as well as demand deposits with banks or financial institutions. Includes other kinds of accounts that have the general characteristics of demand deposits. Excludes cash and cash equivalents within disposal group and discontinued operation.

+ References + Details

General - Other (Details) - USD ($) $ / shares in Units, $ in Thousands		12 Months Ended
	Jan. 14, 2025	Dec. 31, 2024	Dec. 31, 2023
Cash and cash equivalents		$ 4,550	$ 8,437
Marketable securities		7,247	14,613
Total current assets		15,337	26,566
Total current liabilities		9,224	9,330
Working capital surplus		6,113	$ 17,236
Offering price		$ 1,355
Subsequent Event
Maximum stock conversion into common stock	2,673,797
Common stock convertible, conversion price	$ 1.496
Subsequent Event \| Series A warrant
Warrants outstanding	2,673,797
Warrants exercise price	$ 1.496
Subsequent Event \| Series B warrant
Warrants outstanding	2,673,797
Warrants exercise price	$ 1.7952
Subsequent Event \| January 2025 Private Placement
Private placement	$ 4,000
Subsequent Event \| January 2025 Private Placement \| Series G Convertible Preferred Stock
Share issued	4,000
Preferred stock, par value	$ 0.01
Offering price	$ 1,000

Property and Equipment (Tables)

12 Months Ended

Dec. 31, 2024

Property and Equipment

Schedule of property and equipment


	December 31,
	2024		2023		Useful Life
Leasehold improvements	$	4,566	$	5,848	Average 5-8 years
Furniture and fixtures		359		821	3-4 years
Other operating equipment		722		680	Maximum 5 years
		5,647		7,349
Accumulated depreciation		(3,838)		(4,895)
Total property and equipment, net	$	1,809	$	2,454

Intangible Assets - Schedule of Finite-Lived Intangible Assets, Amortization Expense (Details) (Details) - USD ($) $ in Thousands	Dec. 31, 2024	Dec. 31, 2023
Finite-Lived Intangible Assets, Amortization Expense, Maturity Schedule [Abstract]
2025	$ 302
2026	223
2027	122
2028	122
2029	122
Thereafter	132
Total	$ 1,023	$ 1,353

Accrued Expenses and Other Current Liabilities - Schedule of Accrued Expenses and Other Current Liabilities (Details) - USD ($) $ in Thousands	Dec. 31, 2024	Dec. 31, 2023
Accrued Expenses and Other Current Liabilities
Litigation accrual		$ 449
Accrued compensation	$ 2,384	2,098
Tax-related liabilities	571	501
Common area maintenance accruals	31	8
Accounts payable accruals	340	913
Gift certificates	507	509
Credit card processing fees	18	8
Other miscellaneous accruals	237	482
Total accrued expenses and other current liabilities	$ 4,088	$ 4,968

Stock-based Compensation - Variables Used in Estimating Fair Value of Stock Options (Details) - $ / shares	12 Months Ended
	Dec. 31, 2024	Dec. 31, 2023	Aug. 06, 2024
Stockholders Equity [Line Items]
Share price of the Company's Common Stock on the grant date:			$ 2.26
Expected term:	6 years 3 months 25 days
Stock Options
Stockholders Equity [Line Items]
Expected volatility:	121.04%
Expected dividend yield:	0.00%	0.00%
Annual average risk-free rate Minimum:	3.62%	3.65%
Annual average risk-free rate Maximum:	4.33%	4.19%
Minimum \| Stock Options
Stockholders Equity [Line Items]
Share price of the Company's Common Stock on the grant date:	$ 1.50	$ 4.60
Exercise price:	1.50	$ 4.60
Expected volatility:		119.41%
Expected term:		6 years 3 months 25 days
Maximum \| Stock Options
Stockholders Equity [Line Items]
Share price of the Company's Common Stock on the grant date:	1.80	$ 8.20
Exercise price:	$ 1.80	$ 8.20
Expected volatility:		121.04%
Expected term:		6 years 4 months 28 days

Other Assets

12 Months Ended

Dec. 31, 2024

Other Assets

Other Assets

Note 7. Other Assets

Other assets in the consolidated balance sheets are comprised of the following as of December 31, 2024 and 2023:


	December 31, 2024		December 31, 2023
Equity investments	$	85	$	50
Lease deposits		1,535		1,556
Other		14		236
Other assets	$	1,634	$	1,842

As of December 31, 2024 and 2023, the equity investment in Route1 had a readily determinable fair value of $85 and $50, respectively. The Company recorded an unrealized gain of $35 in 2024 and an unrealized loss of $54 in 2023, in connection with the remeasurement of the shares of our common stock of Route1 it obtained in the 2018 sale of Group Mobile to Route1. The loss/gain is included in Other non-operating expense, net on the consolidated statement of operations and comprehensive loss for the years ended December 31, 2024 and 2023.

Also included in Other assets as of December 31, 2024 and 2023 were $1,535 and $1,556, respectively, of security deposits made pursuant to various lease agreements, which will be returned to the Company at the end of the leases.

CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands	12 Months Ended
	Dec. 31, 2024	Dec. 31, 2023
Cash flows from operating activities
Net loss	$ (16,490)	$ (28,029)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization	938	2,065
Impairment of long-lived assets	1,706	1,159
Impairment of goodwill	0	4,024
Impairment of intangible assets	5	2,768
Impairment of operating lease right-of-use assets	2,805	926
Unrealized gain on marketable securities	(321)	(877)
Foreign currency remeasurement loss	259	738
Gain on Lease Termination	(655)	(821)
Loss on disposal of assets, net	90	34
Amortization of operating lease right of use asset	1,335	1,481
Issuance of shares of Common Stock for services		3
Provision for credit losses	50	0
Stock-based compensation	893	2,319
(Gain) loss on equity investment	(35)	54
Changes in assets and liabilities:
Decrease in inventory	399	261
(Increase) decrease in accounts receivable	(193)	1,191
Increase (decrease) in deferred revenue	281	(289)
(Increase) decrease in other assets, current and non-current	(103)	512
(Decrease) in other liabilities, current and non-current	(2,356)	(3,105)
Increase (decrease) in accounts payable	387	(488)
Net cash used in operating activities	(11,005)	(16,074)
Cash flows from investing activities
Acquisition of property and equipment	(1,783)	(1,905)
Investment in marketable securities	(299)
Sale of marketable securities	7,986	9,417
Acquisition of Naples Wax net of cash assumed		(1,394)
Acquisition of intangibles	(9)	(468)
Net cash provided by investing activities	5,895	5,650
Cash flows from financing activities
Contributions from noncontrolling interests		150
Stock option exercised	4
Payments for shares withheld on vesting		(22)
Net proceeds from stock sale	1,355
Distributions to noncontrolling interests		(120)
Net cash provided by financing activities	1,359	8
Effect of exchange rate changes on cash, cash equivalents and restricted cash	(136)	(185)
Decrease in cash, cash equivalents and restricted cash	(3,887)	(10,601)
Cash, cash equivalents, and restricted cash at beginning of the period	9,188	19,789
Cash, cash equivalents, and restricted cash at end of the period	5,301	9,188
Cash paid for
Income taxes	59	35
Non-cash investing and financing transactions
Capital expenditures included in Accounts payable, accrued expenses and other current liabilities	152	17
Issuance of shares of Common Stock for legal settlement	940
Right-of-use assets obtained in exchange for operating lease obligations	$ 3,257	$ 174

Document and Entity Information - USD ($)	12 Months Ended
Document and Entity Information - USD ($)	Dec. 31, 2024	Apr. 11, 2025	Jun. 30, 2024
Document and Entity Information
Document Type	10-K
Document Annual Report	true
Document Period End Date	Dec. 31, 2024
Document Transition Report	false
Entity File Number	001-34785
Entity Registrant Name	XWELL, Inc.
Entity Incorporation, State or Country Code	DE
Entity Tax Identification Number	20-4988129
Entity Address, Address Line One	254 West 31st Street
Entity Address, Address Line Two	11th Floor
Entity Address, City or Town	New York
Entity Address, State or Province	NY
Entity Address, Postal Zip Code	10001
City Area Code	212
Local Phone Number	750-9595
Title of 12(b) Security	Common Stock, par value $0.01 per share
Trading Symbol	XWEL
Security Exchange Name	NASDAQ
Entity Well-known Seasoned Issuer	No
Entity Voluntary Filers	No
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Non-accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	false
ICFR Auditor Attestation Flag	false
Document Financial Statement Error Correction [Flag]	false
Entity Shell Company	false
Entity Public Float			$ 7,526,594
Entity Common Stock, Shares Outstanding		5,261,024
Documents Incorporated by Reference	Certain information required by Part III will be included in an amendment to this Annual Report on Form 10-K within 120 days of December 31, 2024.
Auditor Name	Marcum LLP
Auditor Location	Morristown, New Jersey
Auditor Firm ID	688
Entity Central Index Key	0001410428
Current Fiscal Year End Date	--12-31
Document Fiscal Year Focus	2024
Document Fiscal Period Focus	FY
Amendment Flag	false

Stock-based Compensation (Tables)

12 Months Ended

Dec. 31, 2024

Stock-based Compensation

Schedule of variables used as inputs in calculation of fair value of stock options

The following variables were used as inputs in the model as of December 31, 2024:


Share price of the Company’s Common Stock on the grant date:	$	1.50 - 1.80
Exercise price:	$	1.50 - 1.80
Expected volatility:		121.04	%
Expected dividend yield:		0	%
Annual average risk-free rate:		3.62 - 4.33	%
Expected term:		6.32	years

Total stock-based compensation expense for the years ended December 31, 2024 and 2023 was $893 and $2,319 respectively.

The following variables were used as inputs in the model as of December 31, 2023:


Share price of the Company’s Common Stock on the grant date:	$	4.60 - 8.20
Exercise price:	$	4.60 - 8.20
Expected volatility:		119.41 - 121.04	%
Expected dividend yield:		0	%
Annual average risk-free rate:		3.65 - 4.19	%
Expected term:		6.32 - 6.41	years

Schedule of stock options and restricted stock units activity

The following tables summarize information about stock options and RSU activity during the year ended December 31, 2024:


	RSUs			Stock options
		Weighted			Weighted
		average			average		Exercise
	No. of	grant date		No. of	exercise		price
	RSUs	fair value		options	price		range
Outstanding as of December 31, 2023	11,944	$	6.08	341,205	$	26.85	$	4.60 - 49,200
Granted	30,000		1.80	298,900		1.59		1.50 - 1.80
Exercised/Vested	(4,236)		5.67	(8,000)		1.50		1.50
Forfeited	(7,708)		6.56	(41,902)		18.53		1.50 - 34.80
Expired	—		—	(50,404)		30.54		8.00 - 49,200
Outstanding as of December 31, 2024	30,000	$	1.80	539,799	$	12.85	$	1.50 - 7,080
Exercisable as of December 31, 2024				374,921	$	15.70	$	1.50 - 7,080

The following tables summarize information about stock options and RSU activity during the year ended December 31, 2023:


	RSUs			Stock options
		Weighted			Weighted
		average			average		Exercise
	No. of	grant date		No. of	exercise		price
	RSUs	fair value		options	price		range
Outstanding as of December 31, 2022	14,063	$	13.00	241,501	$	40.00	$	13.00 - 49,200
Granted	16,944		5.70	148,069		7.88		4.65 - 8.00
Exercised/Vested	(19,063)		10.85	—		—
Forfeited	—		—	(16,699)		24.08		8.00 - 32.20
Expired	—		—	(31,666)		38.69		8.00 - 38,160
Outstanding as of December 31, 2023	11,944	$	6.08	341,205	$	26.85	$	4.60 - 49,200
Exercisable as of December 31, 2023				244,271	$	26.65	$	4.60 - 49,200

Stockholders' Equity and Warrants

12 Months Ended

Dec. 31, 2024

Stockholders' Equity and Warrants

Stockholders' Equity and Warrants

Note 11. Stockholders’ Equity and Warrants

August 2024 Registered Direct Offering

On August 6, 2024, the Company entered into a securities purchase agreement with certain institutional and accredited investors, pursuant to which the Company agreed to sell and issue in a registered direct offering (the “August 2024 Offering”), an aggregate of 652,705 shares (the “August 2024 Shares”) of the Company’s common stock. The gross proceeds to the Company from the August 2024 Offering, prior to deducting estimated fees and expenses of $0.1 million, were approximately $1.4 million. The August 2024 Offering closed on August 8, 2024.

The August 2024 Shares were offered and sold by the Company pursuant to a shelf registration statement on Form S-3 (File No. 333-273726), previously filed with the SEC on August 4, 2023, and declared effective by the SEC on September 29, 2023, and the base prospectus included therein.

Share Repurchase Program

On August 31, 2021, the Company’s board of directors initially authorized a stock repurchase program that permitted the purchase and repurchase of up to 15 million shares of its common stock through September 15, 2022. In May 2022, the Board increased the share repurchase program by an additional 10 million shares and extended its effectiveness through September 15, 2023. Under this stock repurchase program, management has discretion in determining the conditions under which shares may be purchased from time to time. The program does not require us to repurchase any specific number of shares, and may be modified, suspended or terminated at any time without prior notice. The Board share repurchase program expired September 15, 2023.

On August 16, 2022, the Inflation Reduction Act of 2022 (the “IR Act”) was signed into federal law. The IR Act provides for, among other things, a new U.S. federal 1% excise tax on certain repurchases of stock by publicly traded U.S. domestic corporations and certain U.S. domestic subsidiaries of publicly traded foreign corporations occurring on or after January 1, 2023. The excise tax is imposed on the repurchasing corporation itself, not its shareholders from which shares are repurchased. The amount of the excise tax is generally 1% of the fair market value of the shares repurchased at the time of the repurchase. However, for purposes of calculating the excise tax, repurchasing corporations are permitted to net the fair market value of certain new stock issuances against the fair market value of stock repurchases during the same taxable year. In addition, certain exceptions apply to the excise tax. Exceptions may apply, for example, if the repurchases are less than $1,000 or issued to employees. The U.S. Department of the Treasury (the “Treasury”) has been given authority to provide regulations and other guidance to carry out and prevent the abuse or avoidance of the excise tax.

Warrants

The Company did not have any warrant activity during the year ended December 31, 2024. As of December 31, 2023, all outstanding warrants had expired and no other warrant activity occurred.

Accounting and Reporting Policies

12 Months Ended

Dec. 31, 2024

Accounting and Reporting Policies

Accounting and Reporting Policies

Note 2. Accounting and Reporting Policies

Basis of presentation and principles of consolidation

Use of estimates

Translation into United States dollars

Cash and cash equivalents

Accounts Receivables

The allowance for credit losses on accounts receivable was $13 and $0 as of December 31, 2024 and 2023, respectively.

Inventory

All inventory, which are all finished goods, is valued at the lower of cost or net realizable value. Cost is determined using a weighted-average cost method.

Intangible assets

Property and Equipment

Impairment of long-lived assets

Leases

term. The Company has elected to exclude all short-term leases (i.e. leases with terms of 12 months or less) from recognition on the balance sheet.

Restricted cash

Equity investments

Revenue recognition

XpresSpa, Treat and Naples Wax Center

XpresTest

HyperPointe

Gift cards, customer rewards and prepaid packages

revenue is recognized as income. The deferred revenue was $956 and $778 for the year ended December 31, 2024 and 2023, respectively.

Deferred revenue

Contract liabilities are classified as deferred revenue in the consolidated balance sheets. The activity in deferred revenue for the years ended December 31, 2024 and 2023 was as follows:


	Year ended December 31,
	2024		2023
Beginning of the period contract liability	$	861	$	1,150
Revenue recognized from the contract liabilities included in the beginning balance		(461)		(645)
Increases due cash received net of amounts recognized revenue during the period		743		356
End of period contract liability	$	1,143	$	861

Contract costs

For the years ended December 31, 2024 and 2023, the Company did not incur any incremental costs to obtain and/or fulfill contracts with customers.

Segment reporting

Pre-opening costs

Cost of sales

Cost of sales consists of location operating costs. These costs include all costs that are directly attributable to the location’s operations and include:

●

payroll and related benefits for the location’s operations and management;

●

rent, percentage rent and occupancy costs;

●

the cost of merchandise and testing supplies;

●

freight, shipping and handling costs;

●

production costs;

●

inventory shortage and valuation adjustments; and

●

costs associated with sourcing operations.

Stock-based compensation

Income taxes

The Company recognizes interest and penalties related to unrecognized tax benefits on the income tax expense line in the accompanying consolidated statement of operations. As of December 31, 2024, no accrued interest or penalties are included on the related tax liability line in the consolidated balance sheets.

Noncontrolling interests

Net income/(loss) per common share

Commitments and contingencies

Variable Interest Entities

As of the year ended December 31, 2024 and 2023, there were no VIE’s remaining.

Business Combinations

Goodwill

During the year ended December 31, 2024, the Company did not record any goodwill impairment loss. During the year ended December 31, 2023, the Company recorded $4,024 of goodwill impairment loss.

Advertising Costs

Advertising costs are expensed as incurred. Advertising expenses amounted to approximately $550 and $696 for the years ended December 31, 2024 and 2023, respectively.

Fair value measurements

Level 1: Unadjusted quoted prices in active markets for identical assets or liabilities accessible to the reporting entity at the measurement date.

The fair value hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.

Reclassification

Recently adopted accounting pronouncements

ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures

Recently Issued Accounting Standards

ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures

ASU 2024-03, Income Statement-Reporting Comprehensive Income-Expense Disaggregation Disclosures.

years beginning after December 15, 2027. We are currently evaluating the effect of adopting this new accounting pronouncement.

Net earnings/(loss) per Share of Common Stock

12 Months Ended

Dec. 31, 2024

Net earnings/(loss) per Share of Common Stock

Net earnings/(loss) per Share of Common Stock

Note 3. Net earnings/(loss) per Share of Common Stock

The table below presents the computation of basic and diluted (losses)/net earnings per common share:


	Year ended
	December 31,
	2024		2023
Basic numerator:
Net loss attributable to common shareholders	$	(16,853)	$	(27,741)
Basic denominator:
Basic weighted average shares outstanding		4,610,940		4,175,220
Basic loss per share	$	(3.66)	$	(6.64)

Net loss per share data presented above excludes from the calculation of diluted net loss, the following potentially dilutive securities, having an anti-dilutive impact, in case of net loss
Both vested and unvested options to purchase an equal number of shares of Common Stock		539,799		341,205
Unvested RSUs to issue an equal number of shares of Common Stock		30,000		11,944
Warrants to purchase an equal number of shares of Common Stock		—		—
Total number of potentially dilutive securities excluded from the calculation of loss per share attributable to common shareholders		569,799		353,149

Accrued Expenses and Other Current Liabilities

12 Months Ended

Dec. 31, 2024

Accrued Expenses and Other Current Liabilities

Accrued Expenses and Other Current Liabilities

Note 15. Accrued Expenses and Other Current Liabilities

As of December 31, 2024, and 2023, the Company’s accrued expenses and other current liabilities were comprised of the following:



	December 31, 2024		December 31, 2023
Litigation accrual	$	—	$	449
Accrued compensation		2,384		2,098
Tax-related liabilities		571		501
Common area maintenance accruals		31		8
AP Accruals		340		913
Gift certificates		507		509
Credit card processing fees		18		8
Other miscellaneous accruals		237		482
Total accrued expenses and other current liabilities	$	4,088	$	4,968

Leases

12 Months Ended

Dec. 31, 2024

Leases

Leases

Note 10. Leases

The Company leases spa and clinic locations at various domestic and international airports. Additionally, the Company leases its corporate office in New York City and other off airport locations in various US cities. Certain leases entered into by the Company are accounted for in accordance with ASC 842. The Company determines if an arrangement is a lease at inception and if it qualifies under ASC 842. The Company’s lease arrangements generally contain fixed payments throughout the term of the lease and most also contain a variable component to determine the lease obligation where a certain percentage of sales is used to calculate the lease payments. The Company enters into leases that expire, are amended and extended, or are extended on a month-to-month basis. Leases are not included in the calculation of the total lease liability and the right of use asset when they are month-to-month.

All qualifying leases held by the Company are classified as operating leases. Operating lease assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent its obligation to make lease payments arising from the lease. Operating lease assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. The Company records its operating lease assets and liabilities based on required guaranteed payments under each lease agreement. The Company uses its incremental borrowing rate, which approximates the rate at which the Company can borrow funds on a secured basis, using the information available at commencement date of the lease in determining the present value of guaranteed lease payments. The interest rate implicit in the lease is generally not determinable in transactions where a company is the lessee.

The Company reviews all of its existing lease agreements to determine whether there were any modifications to lease agreements and to assess if any agreements should be accounted for pursuant to the guidance in ASC 842. If a lease is deemed to be modified, the operating lease ROU asset and lease liability is re-measured using the current incremental borrowing rate. There were various lease modifications that occurred for the year ended December 31, 2024 and 2023.

During the year ended December 31, 2024, the Company’s Treat Salt Lake City International Airport (“SLC”) location was terminated. When a termination occurs, the Company remeasures the related operating lease right of use asset and lease liability and recognizes those adjustments in the consolidated statements of operations and comprehensive loss. Since the related operating right of use asset was fully impaired for the Treat SLC location at the time of the termination, the Company recognized a gain from lease termination of approximately $655 as a result of this termination. During the year ended December 31, 2023, the Company recognized a gain on lease termination of $821 related to its XpresSpa locations.

The following is a summary of the activity in the Company’s current and long-term operating lease liabilities for the year ended December 31, 2024 and 2023:


	Year ended December 31,
	2024		2023
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases	$	(3,480)	$	(3,483)
Leased assets obtained in exchange for new and modified operating lease liabilities	$	3,257	$	174

As of December 31, 2024, future minimum operating leases commitments are as follows:


Calendar Years ending December 31,	Amount
2025	$	2,933
2026		2,247
2027		2,121
2028		1,710
2029		1,393
Thereafter		2,623
Total future lease payments		13,027
Less: interest expense at incremental borrowing rate		(2,260)
Net present value of lease liabilities	$	10,767

Other assumptions and pertinent information related to the Company’s accounting for operating leases are:


Weighted average remaining lease term:	5.57	years
Weighted average discount rate used to determine present value of operating lease liability:	7.01	%

Cash paid for minimum annual rental obligations for the years ended December 31, 2024 and 2023, were $1,668 and $2,018, respectively.

Variable lease payments calculated monthly as a percentage of a product and services revenue were $1,330 and $1,326 for the years ended December 31, 2024 and 2023, respectively.

Rent expense for operating leases for the years ended December 31, 2024 and 2023 were $3,110 and $3,824, respectively.

The Company performed assessments of its right of use lease assets for impairment for the years ended December 31, 2024 and 2023. Based upon the results of the impairment tests, the Company recorded impairment expenses of approximately $2,805 and $926 which is included in Impairment of operating lease right-of-use assets on the consolidated statement of operations and comprehensive loss for the years ended December 31, 2024 and 2023 respectively.

Cybersecurity Risk Management and Strategy Disclosure	12 Months Ended
Cybersecurity Risk Management and Strategy Disclosure	Dec. 31, 2024
Cybersecurity Risk Management Strategy And Governance [Abstract]
Cybersecurity Risk Management Processes For Assessing Identifying And Managing Threats [Text Block]	We operate in the health and wellness sector, which faces various cybersecurity risks that could adversely impact our business, financial condition, and operations. These risks include, but are not limited to, potential attacks to steal intellectual property, commit fraud or extortion, harm employees or customers, violate privacy laws, or damage our reputation. Recognizing the importance of cybersecurity, we have measures in place to protect sensitive information and prevent data loss or other security breaches. Management is actively involved in continuously assessing and addressing privacy and compliance cybersecurity threats through prevention, detection, and response.
Cybersecurity Risk Management Processes Integrated [Flag]	true
Cybersecurity Risk Management Processes Integrated [Text Block]	Our cybersecurity program implements a defense-in-depth strategy, ensuring comprehensive safeguards are in place across various security domains. These include Intrusion Detection Firewalls (IPS/IDS) with Advanced malware prevention (AMP), Azure Conditional Access Policies, Multi-Factor Authentication (MFA), Identity and Access Management (IAM), Vulnerability Management, Endpoint Detection and Response (EDR) using CrowdStrike Falcon Complete with Managed Detection and Response (MDR), Data Loss Prevention (DLP), Barracuda XDR for Security Information Event Management (SIEM) and ongoing Security Awareness and Phishing Simulation exercises via KnowBe4 aimed at mitigating the risk of social engineering attacks, and Mobile Device Security Management. A robust incident response system is in place via our MSP partner to handle all security incidents including email (malware, phishing, etc.), cloud, endpoint, data loss prevention alerts and incidents across the organization. Our information security governance is underpinned by standards and policies documents that are reviewed by the Committee and updated annually by the Director of Data Privacy & Security.
Cybersecurity Risk Management Third Party Engaged [Flag]	true
Cybersecurity Risk Third Party Oversight And Identification Processes [Flag]	true
Cybersecurity Risk Materially Affected Or Reasonably Likely To Materially Affect Registrant [Flag]	false
Cybersecurity Risk Board Of Directors Oversight [Text Block]	The Audit Committee is responsible for oversight of risks from cybersecurity threats in conjunction with the Committee. The Audit Committee receives quarterly reports and updates from the Committee with respect to the management of risks from cybersecurity threats. Such reports cover our information technology security program, including its status, capabilities, objectives, and plans, as well as the evolving cybersecurity threat landscape. Additionally, the Audit Committee considers risks from cybersecurity threats as part of its oversight of our business strategy, risk management, and financial oversight by reviewing our incident and response matrix, as well as unmediated threats. In addition, The Committee will provide a mitigation and remediation roadmap based on threat criticality for review by the Audit Committee.
Cybersecurity Risk Board Committee Or Subcommittee Responsible For Oversight [Text Block]	Audit Committee
Cybersecurity Risk Process For Informing Board Committee Or Subcommittee Responsible For Oversight [Text Block]	The Audit Committee receives quarterly reports and updates from the Committee with respect to the management of risks from cybersecurity threats.
Cybersecurity Risk Role Of Management [Text Block]	Our current program was established in 2022 and is based on the NIST Cybersecurity Framework (“NIST CSF”), outlining governance, policies, procedures, and technologies to identify and manage cyber risks. Our Director of Data Privacy & Security and the Privacy & Compliance Committee (“Committee”) oversee day-to-day cybersecurity activities, supported by our managed service provider (“MSP”) partner. The Director of Data Privacy & Security is a highly qualified cybersecurity governance practitioner with industry credentials such as Certified Information Systems Security Professional (CISSP), Certified Cloud Security Professional (CCSP), Project Management Professional (PMP), and Certified Secure Software Lifecycle Professional (CSSLP) amongst others. The Committee provides oversight and receives regular updates on program status, capabilities, objectives, and evolving threats. The Committee members include our Director of Data Privacy & Security and Director of Technology Operations. In the event of a cybersecurity incident, the Committee would then be expanded to include our General Counsel. Data is collected and reviewed as needed and reviewed weekly by our Director of Technology Operations. The Committee reviews all potential incidents as well as all remediation and future mitigation measures. Formal updates regarding potential incidents and/or other cybersecurity initiatives are provided to our CEO on an as-needed basis, and our CEO communicates such incidents and/or cybersecurity initiatives to the Audit Committee of the Board of Directors (the “Audit Committee”). Depending on the materiality of a potential incident and/or cybersecurity initiatives, the Committee will present all information directly to the Audit Committee.
Cybersecurity Risk Management Positions Or Committees Responsible [Flag]	true
Cybersecurity Risk Management Positions Or Committees Responsible [Text Block]	Director of Data Privacy & Security and the Privacy & Compliance Committee (“Committee”)
Cybersecurity Risk Management Expertise Of Management Responsible [Text Block]	The Director of Data Privacy & Security is a highly qualified cybersecurity governance practitioner with industry credentials such as Certified Information Systems Security Professional (CISSP), Certified Cloud Security Professional (CCSP), Project Management Professional (PMP), and Certified Secure Software Lifecycle Professional (CSSLP) amongst others.
Cybersecurity Risk Process For Informing Management Or Committees Responsible [Text Block]	The Committee reviews all potential incidents as well as all remediation and future mitigation measures. Formal updates regarding potential incidents and/or other cybersecurity initiatives are provided to our CEO on an as-needed basis, and our CEO communicates such incidents and/or cybersecurity initiatives to the Audit Committee of the Board of Directors (the “Audit Committee”). Depending on the materiality of a potential incident and/or cybersecurity initiatives, the Committee will present all information directly to the Audit Committee.
Cybersecurity Risk Management Positions Or Committees Responsible Report To Board [Flag]	true

Income Taxes (Tables)

12 Months Ended

Dec. 31, 2024

Income Taxes

Schedule of loss before income taxes, domestic and foreign


	2024		2023
Domestic	$	(15,026)	$	(27,573)
Foreign		(1,415)		(421)
	$	(16,441)	$	(27,994)

Schedule of components of income tax expense (benefit)


	For the years ended December 31,
	2024		2023
Current:
Federal	$	—	$	—
State		30		15
Foreign		19		20
Deferred:
Federal		—		—
	$	49	$	35

Schedule of effective income tax rate reconciliation


	For the years ended December 31,
	2024			2023
Income (loss) from operations before income taxes	$	(16,441)		$	(27,994)
Tax rate		21	%		21	%

Computed “expected” tax benefit		(3,453)			(5,879)
State taxes, net of federal income tax benefit		(272)			(1,027)
Change in valuation allowance		2,556			9,166
Nondeductible expenses		268			212
Other Adjustments		1			2
Return to Provision Adjustment		(107)			(1,860)
International Rate Differential		(82)			(14)
State Deferred Rate Change		(100)			(87)
Asset Impairment Adjustment		37			(730)
Stock Option Forfeitures		1,074			—
Deferred Adjustment		127			252
Income tax expense	$	49		$	35

Schedule of deferred tax assets and liabilities


	December 31,
	2024		2023
Deferred income tax assets
Net operating loss carryforwards	$	64,730	$	60,263
Stock-based compensation		714		1,532
Intangible assets and other		6,537		7,629
Net deferred income tax assets		71,981		69,424
Less:
Valuation allowance		(71,981)		(69,424)
Net deferred income tax assets	$	—	$	—

Summary of valuation allowance


As of January 1, 2023	$	60,259
Charged to cost and expenses		7,299
Return to provision true-up and other		1,866
As of December 31, 2023		69,424
Charged to cost and expenses		2,452
Return to provision true-up and other		105
As of December 31, 2024	$	71,981

Acquisition of Naples Wax, LLC

12 Months Ended

Dec. 31, 2024

Acquisition of Naples Wax, LLC

Acquisition of Naples Wax, LLC

Note 9. Acquisition of Naples Wax, LLC

On September 12, 2023, the Company acquired all of the equity interests in Naples Wax, LLC, d/b/a Naples Wax Centers, a Florida limited liability company, for an aggregate purchase price of $1,624, of which $1,574 was paid in cash at closing. The remaining $50 was held for six months as a holdback to cover any potential indemnification claims and included in accrued expenses and other current liabilities . $14 was paid in the quarter ended March 31, 2024. The remaining $36 was offset by operating expenses.

The Company applies the provisions of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 805, Business Combinations (“ASC 805”) in the accounting for acquisitions of businesses. ASC 805 requires the Company to use the acquisition method of accounting by recognizing the identifiable tangible and intangible assets acquired and liabilities assumed, and any non-controlling interest in the acquired business, measured at their acquisition date fair values. Goodwill as of the acquisition date is measured as the excess of consideration transferred over the aforementioned amounts.

While the company uses its best estimates and assumptions to accurately apply preliminary values to assets acquired and liabilities assumed at the acquisition date, these estimates are inherently uncertain and subject to refinement. As a result, during the measurement period, which may be up to one year from the acquisition date, the Company may record adjustments to the assets acquired and liabilities assumed with the corresponding offset to goodwill. Upon the conclusion of the measurement period or final determination of the values of the assets acquired or liabilities assumed, whichever comes first, any subsequent adjustments are recorded in the consolidated statements of operations.

Accounting for business combinations requires management to make estimates and assumptions, especially at the acquisition date, including estimates for intangible assets. Although the Company believes the assumptions and estimates that have been made are reasonable and appropriate, they are based in part on historical experience and information obtained from the acquired companies and are inherently uncertain. Estimates in valuing certain of the intangible assets the Company has acquired include future expected cash flows, and discount rates.

For income tax purposes, this acquisition of 100% of the units is treated as an asset acquisition. As a result of the acquisition of Naples Wax, the company generated tax deductible goodwill of $1,389.


Consideration paid	$	1,624

Fair value of assets acquired and liabilities assumed
	Initial Amounts Recognized as of the acquisition date		Measurement Period Adjustment	Final Purchase Price Allocation
Cash and cash equivalents	$	180		180
Prepaid expenses and other assets		13		13
Customer relationships		700		700
Trade name		200		200

Deferred revenue		(811)	(4)	(815)
Accounts payable		(25)		(25)
Accrued Expenses and other liabilities		(4)	(14)	(18)
Total fair value of assets acquired and liabilities assumed		253	(18)	235
Goodwill ⁽¹⁾	$	1,371	18	1,389

(1)	During the measurement period, the Company recorded a measurement period adjustment to the preliminary purchase price allocation ("PPA") which increased goodwill, accrued expenses and other liabilities and deferred revenue.

Determination of the fair values of the acquired assets and assumed liabilities (and the related determination of estimated lives of depreciable tangible and identifiable intangible assets) requires significant judgment.

The fair value of intangible assets other than Goodwill was determined primarily using income approaches. This included estimated multi-period excess earnings valuation method for Customer relationships and the relief-from-royalty valuation for the tradename.

The following table sets forth the significant assumptions utilized when valuing the Customer Relationships:


Customer relationships Attrition Rate	15.00	%

Existing Customer Growth	75.00	%

Business Development Expense for New Customers	5.70	%

Customer relationships Discount Rate	31.00	%

Estimated Remaining Economic Life (Years) (approx.)	7	yrs

The following table sets forth the significant assumptions utilized when valuing the Tradename:


% of Revenue Attributable to Trade Name	100	%

Royalty Rate	2.00	%

Trade Name Discount Rate	31.00	%

Remaining Economic Life (Years)	9	yrs

Leases (Tables)

12 Months Ended

Dec. 31, 2024

Leases

Schedule of supplemental cash flow information related to leases


	Year ended December 31,
	2024		2023
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases	$	(3,480)	$	(3,483)
Leased assets obtained in exchange for new and modified operating lease liabilities	$	3,257	$	174

Schedule of future minimum commitments


Calendar Years ending December 31,	Amount
2025	$	2,933
2026		2,247
2027		2,121
2028		1,710
2029		1,393
Thereafter		2,623
Total future lease payments		13,027
Less: interest expense at incremental borrowing rate		(2,260)
Net present value of lease liabilities	$	10,767

Schedule of other assumptions and pertinent information


Weighted average remaining lease term:	5.57	years
Weighted average discount rate used to determine present value of operating lease liability:	7.01	%

Leases (Details) - USD ($) $ in Thousands	12 Months Ended
Leases (Details) - USD ($) $ in Thousands	Dec. 31, 2024	Dec. 31, 2023
Leases
Cash paid for minimum annual rental	$ 1,668	$ 2,018
Variable lease payments	1,330	1,326
Operating leases, rent expense	3,110	3,824
Impairment of operating lease right-of-use assets	2,805	926
Lease termination expense	$ 655	$ 821

Income Taxes

12 Months Ended

Dec. 31, 2024

Income Taxes

Income Taxes

Note 16. Income Taxes

For the years ended December 31, 2024 and 2023, the loss before income taxes consisted of the following:


	2024		2023
Domestic	$	(15,026)	$	(27,573)
Foreign		(1,415)		(421)
	$	(16,441)	$	(27,994)

Income tax expense for the years ended December 31, 2024 and 2023 consisted of the following:


	For the years ended December 31,
	2024		2023
Current:
Federal	$	—	$	—
State		30		15
Foreign		19		20
Deferred:
Federal		—		—
	$	49	$	35

Income tax expense differed from the amounts computed by applying the applicable United States federal income tax rate to loss from continuing operations before taxes on income as a result of the following:


	For the years ended December 31,
	2024			2023
Income (loss) from operations before income taxes	$	(16,441)		$	(27,994)
Tax rate		21	%		21	%

Computed “expected” tax benefit		(3,453)			(5,879)
State taxes, net of federal income tax benefit		(272)			(1,027)
Change in valuation allowance		2,556			9,166
Nondeductible expenses		268			212
Other Adjustments		1			2
Return to Provision Adjustment		(107)			(1,860)
International Rate Differential		(82)			(14)
State Deferred Rate Change		(100)			(87)
Asset Impairment Adjustment		37			(730)
Stock Option Forfeitures		1,074			—
Deferred Adjustment		127			252
Income tax expense	$	49		$	35

Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Significant components of the Company’s deferred tax assets and liabilities as of December 31, 2024 and 2023 are as follows:


	December 31,
	2024		2023
Deferred income tax assets
Net operating loss carryforwards	$	64,730	$	60,263
Stock-based compensation		714		1,532
Intangible assets and other		6,537		7,629
Net deferred income tax assets		71,981		69,424
Less:
Valuation allowance		(71,981)		(69,424)
Net deferred income tax assets	$	—	$	—

The Company assesses the need for a valuation allowance related to its deferred income tax assets by considering whether it is more likely than not that some portion or all of the deferred income tax assets will not be realized. A valuation allowance has been recorded against the Company’s deferred income tax assets, as it is in the opinion of management that it is more likely than not that the net operating loss carryforwards (“NOL”) will not be utilized in the foreseeable future.

The cumulative valuation allowance as of December 31, 2024 is $71,981, which will be reduced if and when the Company determines that the deferred income tax assets are more likely than not to be realized.


As of January 1, 2023	$	60,259
Charged to cost and expenses		7,299
Return to provision true-up and other		1,866
As of December 31, 2023		69,424
Charged to cost and expenses		2,452
Return to provision true-up and other		105
As of December 31, 2024	$	71,981

As of December 31, 2024, the Company’s estimated aggregate total gross NOLs were $150,926 for U.S. federal purposes, expiring 20 years from the respective tax years to which they relate, and $114,321 for U.S. federal purposes with an indefinite life due to new regulations in the TCJA of 2017. The NOL amounts are presented before Internal Revenue Code, Section 382 limitations (“Section 382”). The Tax Reform Act of 1986 imposed substantial restrictions on the utilization of NOL and tax credits in the event of an ownership change of a corporation. Thus, the Company’s ability to utilize all such NOL and credit carryforwards may be limited. An IRC Section 382 Study has not yet been completed. The Coronavirus Aid, Relief, and Economic Security Act or “CARES Act” was enacted subsequent to the 12/31/19 period, on March 27, 2020. The CARES act provided for favorable business provisions. However, the Company does not anticipate the income tax provision changes to materially benefit the Company.

The Company files its tax returns in the U.S. federal jurisdiction, as well as in various state and local jurisdictions. The company is not currently under audit in any taxing jurisdictions. The federal statute of limitations for audit consideration is 3 years from the filing date, and generally states implement a statute of limitations between 3 and 5 years.

The Company has also recorded state and foreign net operating loss deferred tax assets (tax - effected) of $8,169 and $859, respectively. A full valuation allowance has been established against these deferred tax assets and has been included in the net $71,981 deferred tax asset.

- Definition

The entire disclosure for income taxes. Disclosures may include net deferred tax liability or asset recognized in an enterprise's statement of financial position, net change during the year in the total valuation allowance, approximate tax effect of each type of temporary difference and carryforward that gives rise to a significant portion of deferred tax liabilities and deferred tax assets, utilization of a tax carryback, and tax uncertainties information.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 946
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 13
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480990/946-20-50-13

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 235
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.4-08(h)(2))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480678/235-10-S99-1

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-Name Accounting Standards Codification
-Publisher FASB
-URI https://asc.fasb.org//740/tableOfContent

Reference 4: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 14
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482685/740-10-50-14

Reference 5: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 21
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482685/740-10-50-21

Reference 6: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 270
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482526/740-270-50-1

Reference 7: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 17
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482685/740-10-50-17

Reference 8: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SAB TOPIC 6.I.5.Q1)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147479360/740-10-S99-1

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 2
-Subparagraph (SAB Topic 11.C)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147479360/740-10-S99-2

Reference 10: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482603/740-30-50-2

+ Details

Income Taxes - Components of Income (Loss) Before Income Taxes (Details) - USD ($) $ in Thousands	12 Months Ended
	Dec. 31, 2024	Dec. 31, 2023
Income Taxes
Domestic	$ (15,026)	$ (27,573)
Foreign	(1,415)	(421)
Total	$ (16,441)	$ (27,994)

- Definition

Amount of income (loss) from continuing operations, including income (loss) from equity method investments, before deduction of income tax expense (benefit), and income (loss) attributable to noncontrolling interest.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 944
-SubTopic 220
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.7-04(11))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147483586/944-220-S99-1

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 22
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-22

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 30
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-30

Reference 4: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 32
-Subparagraph (f)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-32

Reference 5: http://www.xbrl.org/2003/role/exampleRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 31
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-31

Reference 6: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 32
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-32

Reference 7: http://www.xbrl.org/2003/role/disclosureRef
-Topic 942
-SubTopic 235
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.9-05(b)(2))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147479557/942-235-S99-1

Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 25
-Paragraph 1
-SubTopic 20
-Topic 940
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147481913/940-20-25-1

Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 220
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 2
-Subparagraph (SX 210.5-03(10))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147483621/220-10-S99-2

Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 942
-SubTopic 220
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.9-04(15))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147483589/942-220-S99-1

+ Details

Segment Information - Information About Reported Segments (Details) - USD ($) $ in Thousands	12 Months Ended
	Dec. 31, 2024	Dec. 31, 2023
Segment Reporting Information [Line Items]
Revenue	$ 33,897	$ 30,109
Operating (loss)/income	(16,707)	(28,206)
XpresSpa
Segment Reporting Information [Line Items]
Revenue	18,335	19,067
Operating (loss)/income	(12,316)	(12,951)
XpresTest
Segment Reporting Information [Line Items]
Revenue	13,055	9,912
Operating (loss)/income	5,192	(4,701)
Naples Wax
Segment Reporting Information [Line Items]
Revenue	2,077	686
Operating (loss)/income	(496)	162
Treat
Segment Reporting Information [Line Items]
Revenue	430	444
Operating (loss)/income	15	(2,315)
Corporate and Other
Segment Reporting Information [Line Items]
Operating (loss)/income	$ (9,102)	$ (8,401)

- Definition

+ References

+ Details

Subsequent Events

12 Months Ended

Dec. 31, 2024

Subsequent Events

Subsequent Events

Note 18. Subsequent Events

January 2025 Private Placement of Preferred Shares and Warrants

On January 14, 2025, the Company entered into a securities purchase agreement with the investors named therein, pursuant to which the Company issued and sold on January 14, 2025, in a private placement (the “January 2025 Private Placement”), (i) an aggregate of 4,000 shares of the Company’s newly-designated Series G Convertible Preferred Stock, par value $0.01 per share (the “Series G Preferred Stock”), initially convertible into up to 2,673,797 shares of common stock at a

conversion price of $1.496 per share, (ii) Series A warrants to acquire up to an aggregate of 2,673,797 shares of common stock at an exercise price of $1.496 per share, and (iii) Series B warrants to acquire up to an aggregate of 2,673,797 shares of common stock at an exercise price of $1.7952 per share. Each share of Series G Preferred Stock and accompanying Warrants were sold together at a combined offering price of $1,000. The January 2025 Private Placement closed on January 14, 2025.

XWEL INV I Related party consulting agreement

On January 30, 2025, the Company entered into a consulting agreement (“Consulting Agreement”) with XWEL INV I, LLC (“XWEL INV I”) and Jason Aintabi (the “Consultant”). Mr. Aintabi serves as the Manager of XWEL INV I. The Consulting Agreement is deemed to be related party transaction as Mr. Aintabi is a greater than 5% beneficial owner of the Company’s securities. The Consultant will provide advisory services for a period of six months from the effective date of the agreement in exchange for a one-time fee of $280.

XpresTest and Ginkgo Bio Works Contract Renewal

On February 27, 2025, The XpresTest bio surveillance monitoring program with the CDC in collaboration with Concentric by Ginkgo Bioworks, was extended through a three-year contract. The Company is currently assessing the impact of the contract renewal on its unaudited consolidated financial statements and will account for the transaction in the first quarter of 2025.

Cash, Cash Equivalents, and Restricted Cash (Tables)

12 Months Ended

Dec. 31, 2024

Cash, Cash Equivalents, and Restricted Cash

Schedule of cash, cash equivalents, and restricted cash


	December 31, 2024		December 31, 2023
Cash denominated in United States dollars	$	2,145	$	5,726
Cash denominated in currency other than United States dollars		2,160		2,395
Restricted cash		751		751
Credit and debit card receivables		245		316
Total cash, cash equivalents and restricted cash	$	5,301	$	9,188

Accrued Expenses and Other Current Liabilities (Tables)

12 Months Ended

Dec. 31, 2024

Accrued Expenses and Other Current Liabilities

Schedule of accrued expenses and other current liabilities



	December 31, 2024		December 31, 2023
Litigation accrual	$	—	$	449
Accrued compensation		2,384		2,098
Tax-related liabilities		571		501
Common area maintenance accruals		31		8
AP Accruals		340		913
Gift certificates		507		509
Credit card processing fees		18		8
Other miscellaneous accruals		237		482
Total accrued expenses and other current liabilities	$	4,088	$	4,968

Income Taxes - Deferred Tax Assets (Liabilities) (Details) - USD ($) $ in Thousands	Dec. 31, 2024	Dec. 31, 2023	Dec. 31, 2022
Deferred income tax assets
Net operating loss carryforwards	$ 64,730	$ 60,263
Stock-based compensation	714	1,532
Intangible assets and other	6,537	7,629
Net deferred income tax assets	71,981	69,424
Less:
Valuation allowance	(71,981)	$ (69,424)	$ (60,259)
Net deferred income tax assets	$ 71,981

Segment Information (Tables)

12 Months Ended

Dec. 31, 2024

Segment Information

Schedule of segment reporting information, by segment


	2024
	XpresSpa		XpresTest		Naples Wax		Treat		Corporate and other		Total
Revenue	$	18,335	$	13,055	$	2,077	$	430	$	—	$	33,897
Operating (loss)/income	$	(12,316)	$	5,192	$	(496)	$	15	$	(9,102)	$	(16,707)


	2023
	XpresSpa		XpresTest		Naples Wax		Treat		Corporate and other		Total
Revenue	$	19,067	$	9,912	$	686	$	444	$	—	$	30,109
Operating (loss)/income	$	(12,951)	$	(4,701)	$	162	$	(2,315)	$	(8,401)	$	(28,206)

Schedule of reconciliation of revenue and operating income (loss) from segments to consolidated


	2024
	XpresSpa		XpresTest		Naples Wax		Treat		Corporate and other		Total
Revenue from external customers	$	18,335	$	13,055	$	2,077	$	430	$	—	$	33,897
Less: Significant Expenses (1):
Cost of Goods Sold - Labor		9,857		6,148		1,258		182		32		17,477
Cost of Goods Sold - Products & Services		1,475		46		38		165		—		1,724
Occupancy Cost		3,306		35		260		110		—		3,711
Other Cost of Revenue		1,174		509		346		19		18		2,066
Depreciation and amortization		651		74		136		21		56		938
Less: Other Segment Expenses (2):
Other segment operating expenses		14,188		1,051		535		(82)		8,996		24,688
Segment operating (loss) income	$	(12,316)	$	5,192	$	(496)	$	15	$	(9,102)	$	(16,707)



	2023
	XpresSpa		XpresTest		Naples Wax		Treat		Corporate and other		Total
Revenue from external customers	$	19,067	$	9,912	$	686	$	444	$	—	$	30,109
Less: Significant Expenses (1):
Cost of Goods Sold - Labor		11,196		6,086		283		367		—		17,932
Cost of Goods Sold - Products & Services		968		158		76		122		4		1,328
Occupancy Cost		4,107		21		47		298		—		4,473
Other Cost of Revenue		1,652		843		7		193		—		2,695
Depreciation and amortization		1,443		276		36		264		46		2,065
Less: Other Segment Expenses (2):
Other segment operating expenses		12,652		7,229		75		1,515		8,351		29,822
Segment operating (loss) income	$	(12,951)	$	(4,701)	$	162	$	(2,315)	$	(8,401)	$	(28,206)

(1)	The significant expense amounts align with the expenses that the CODM is regularly provided with to assess performance and allocate resources.

(2)	For all segments, SGA consists of the following:

Reconciliation of other significant items


	2024
	XpresSpa		XpresTest		Naples Wax		Treat		Corporate and other		Total
Capital expenditures	$	748	$	49	$	959	$	7	$	18	$	1,781
Assets	$	8,386	$	2,133	$	6,216	$	159	$	8,458	$	25,352
Stock based compensation	$	799	$	94	$	—	$	—	$	—	$	893
Goodwill	$	—	$	—	$	1,389	$	—	$	—	$	1,389
Impairment	$	3,859	$	—	$	—	$	657	$	—	$	4,516


	2023
	XpresSpa		XpresTest		Naples Wax		Treat		Corporate and other		Total
Capital expenditures	$	1,678	$	82	$	—	$	60	$	27	$	1,847
Assets	$	18,453	$	2,408	$	2,951	$	848	$	14,333	$	38,993
Stock based compensation	$	1,689	$	93	$	—	$	—	$	537	$	2,319
Goodwill	$	—	$	—	$	1,371	$	—	$	—	$	1,371
Impairment	$	2,165	$	5,335	$	—	$	1,377	$	—	$	8,877

Schedule of information about geographical revenue and long-lived assets


	For the years ended
	December 31,
	2024		2023
Revenue
United States	$	27,813	$	24,944
All other countries		6,084		5,165
Total revenue	$	33,897	$	30,109
Long-lived assets
United States	$	3,289	$	4,441
All other countries		1,929		2,669
Total long-lived assets	$	5,218	$	7,110

Segment Information

12 Months Ended

Dec. 31, 2024

Segment Information

Segment Information

Note 14. Segment Information

XWELL, Inc. transitioned to a pure-play wellness service company, which is organized primarily on the basis of products and services specific to individual entities within the group. The Company currently has four reportable operating segments: XpresSpa®, XpresTest®, Naples Wax Center and Treat™. The Company analyzes the results of the Company’s business through the four reportable segments. The following is a brief description of our reportable segments:

The XpresSpa segment provides travelers premium spa services, including massage, nail and skin care, as well as spa and travel products.

The XpresTest segment provided diagnostic COVID-19 tests at XpresCheck Wellness Centers in airports, to airport employees and to the traveling public but has transitioned to the CDC’s bio-surveillance program. XpresTest’s HyperPointe business provides a broad range of service and support options for its customers, including technical support services and advanced services.

The Naples Wax Center segment operates three high-performing locations with core products and service offerings from face and body waxing to a range of skincare and cosmetic products.

The Treat segment is a wellness brand that provides access to wellness services for travelers at on-site centers.

The CODM evaluates performance and allocates resources for all of its reportable segments based on segment revenues and operating income.

The CODM uses segment revenues and segment operating income, to allocate resources (including employees, property, and financial or capital resources) for each segment predominantly in the annual budget and forecasting process. The CODM considers budget-to-actual variances on a monthly basis using the segment revenues and segment operating income when making decisions about allocating capital and personnel to the segments. The CODM also uses the segment revenues and operating income to assess the performance for each segment by comparing the results and return on assets of each segment with one another and in the compensation of certain employees. Expenses that can be specifically identified with a segment have been included as deductions in determining operating income. The Company separately presents the costs associated with certain corporate functions as Corporate and Other, primarily consisting of unallocated operating expenses including costs that were not specific to a particular segment but are general to the group, expenses incurred for insurance, legal fees, public company administrative costs, and other similar corporate expenses.

The table below presents information about reported segments for the year ended December 31, 2024 and 2023:


	2024
	XpresSpa		XpresTest		Naples Wax		Treat		Corporate and other		Total
Revenue	$	18,335	$	13,055	$	2,077	$	430	$	—	$	33,897
Operating (loss)/income	$	(12,316)	$	5,192	$	(496)	$	15	$	(9,102)	$	(16,707)


	2023
	XpresSpa		XpresTest		Naples Wax		Treat		Corporate and other		Total
Revenue	$	19,067	$	9,912	$	686	$	444	$	—	$	30,109
Operating (loss)/income	$	(12,951)	$	(4,701)	$	162	$	(2,315)	$	(8,401)	$	(28,206)

A reconciliation of total segment revenues to total consolidated revenue and of total segment operating (loss) income to total consolidated (loss) income, for the years ended December 31, 2024 and 2023, is as follows:


	2024
	XpresSpa		XpresTest		Naples Wax		Treat		Corporate and other		Total
Revenue from external customers	$	18,335	$	13,055	$	2,077	$	430	$	—	$	33,897
Less: Significant Expenses (1):
Cost of Goods Sold - Labor		9,857		6,148		1,258		182		32		17,477
Cost of Goods Sold - Products & Services		1,475		46		38		165		—		1,724
Occupancy Cost		3,306		35		260		110		—		3,711
Other Cost of Revenue		1,174		509		346		19		18		2,066
Depreciation and amortization		651		74		136		21		56		938
Less: Other Segment Expenses (2):
Other segment operating expenses		14,188		1,051		535		(82)		8,996		24,688
Segment operating (loss) income	$	(12,316)	$	5,192	$	(496)	$	15	$	(9,102)	$	(16,707)



	2023
	XpresSpa		XpresTest		Naples Wax		Treat		Corporate and other		Total
Revenue from external customers	$	19,067	$	9,912	$	686	$	444	$	—	$	30,109
Less: Significant Expenses (1):
Cost of Goods Sold - Labor		11,196		6,086		283		367		—		17,932
Cost of Goods Sold - Products & Services		968		158		76		122		4		1,328
Occupancy Cost		4,107		21		47		298		—		4,473
Other Cost of Revenue		1,652		843		7		193		—		2,695
Depreciation and amortization		1,443		276		36		264		46		2,065
Less: Other Segment Expenses (2):
Other segment operating expenses		12,652		7,229		75		1,515		8,351		29,822
Segment operating (loss) income	$	(12,951)	$	(4,701)	$	162	$	(2,315)	$	(8,401)	$	(28,206)

(1)	The significant expense amounts align with the expenses that the CODM is regularly provided with to assess performance and allocate resources.

(2)	For all segments, SGA consists of the following:

Salaries & Benefits, Rent & Utilities, Office Supplies & Shipping, Travel & Entertainment, IT & Telecom, Repairs & Maintenance, Accounting, Legal, Franchise/Property Tax, Management/DBE Fees, Advertising & Marketing, Insurance

Other Significant Items


	2024
	XpresSpa		XpresTest		Naples Wax		Treat		Corporate and other		Total
Capital expenditures	$	748	$	49	$	959	$	7	$	18	$	1,781
Assets	$	8,386	$	2,133	$	6,216	$	159	$	8,458	$	25,352
Stock based compensation	$	799	$	94	$	—	$	—	$	—	$	893
Goodwill	$	—	$	—	$	1,389	$	—	$	—	$	1,389
Impairment	$	3,859	$	—	$	—	$	657	$	—	$	4,516


	2023
	XpresSpa		XpresTest		Naples Wax		Treat		Corporate and other		Total
Capital expenditures	$	1,678	$	82	$	—	$	60	$	27	$	1,847
Assets	$	18,453	$	2,408	$	2,951	$	848	$	14,333	$	38,993
Stock based compensation	$	1,689	$	93	$	—	$	—	$	537	$	2,319
Goodwill	$	—	$	—	$	1,371	$	—	$	—	$	1,371
Impairment	$	2,165	$	5,335	$	—	$	1,377	$	—	$	8,877

The Company currently operates in two geographical regions: United States and all other countries, which include Netherlands, Turkey and United Arab Emirates. The following table represents the geographical revenue, and total long-lived asset information as of and for the years ended December 31, 2024 and 2023. There were no concentrations of geographical revenue and long-lived assets related to any single foreign country that were material to the Company’s consolidated financial statements. Long-lived assets include property and equipment and right of use lease assets.


	For the years ended
	December 31,
	2024		2023
Revenue
United States	$	27,813	$	24,944
All other countries		6,084		5,165
Total revenue	$	33,897	$	30,109
Long-lived assets
United States	$	3,289	$	4,441
All other countries		1,929		2,669
Total long-lived assets	$	5,218	$	7,110

The Company performed impairment assessments of long-lived assets and operating lease right-of-use asset for the years ended December 31, 2024 and 2023. Based upon the results of the impairment tests, the Company recorded impairment expenses of long-lived assets for approximately $1,308 and $403 for its XpresSpa and Treat segments for the year ended December 31, 2024. Additionally, the Company recorded impairment expenses of lease right-of-use asset for approximately $2,551 and $254 for its XpresSpa and Treat segments for the year ended December 31, 2024. For the year ended December 31, 2023 the Company recorded impairment expenses of long-lived assets for approximately $1,681, $935 and $5,335 for its XpresSpa, Treat and XpresTest’s HyperPointe segments, respectively, and impairment expenses of operating lease right-of-use asset for approximately $484, and $442 for its XpresSpa and Treat segments, respectively.

- Definition

The entire disclosure for reporting segments including data and tables. Reportable segments include those that meet any of the following quantitative thresholds a) it's reported revenue, including sales to external customers and intersegment sales or transfers is 10 percent or more of the combined revenue, internal and external, of all operating segments b) the absolute amount of its reported profit or loss is 10 percent or more of the greater, in absolute amount of 1) the combined reported profit of all operating segments that did not report a loss or 2) the combined reported loss of all operating segments that did report a loss c) its assets are 10 percent or more of the combined assets of all operating segments.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 22
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-22

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 15
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-15

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 31
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-31

Reference 4: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 32
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-32

Reference 5: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 42
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-42

Reference 6: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 32
-Subparagraph (f)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-32

Reference 7: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 40
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-40

Reference 8: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-Name Accounting Standards Codification
-Publisher FASB
-URI https://asc.fasb.org//280/tableOfContent

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 26
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-26

Reference 10: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 34
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-34

Reference 11: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 41
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-41

Reference 12: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 21
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-21

Reference 13: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 21
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-21

Reference 14: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 32
-Subparagraph (e)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-32

+ Details

CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands	Dec. 31, 2024	Dec. 31, 2023
Current assets
Cash and cash equivalents	$ 4,550	$ 8,437
Marketable Securities	7,247	14,613
Accounts receivable, net of allowance for credit losses	1,793	1,667
Inventory	501	900
Other current assets	1,246	949
Total current assets	15,337	26,566
Restricted cash	751	751
Property and equipment, net	1,809	2,454
Intangible assets, net	1,023	1,353
Operating lease right of use assets, net	3,409	4,656
Goodwill	1,389	1,371
Other assets	1,634	1,842
Total assets	25,352	38,993
Current liabilities
Accounts payable	1,612	1,099
Accrued expenses and other current liabilities	4,088	4,968
Current portion of operating lease liabilities	2,381	2,402
Deferred revenue	1,143	861
Total current liabilities	9,224	9,330
Long-term liabilities
Operating lease liabilities	8,386	8,692
Total liabilities	17,610	18,022
Commitments and contingencies (see Note 17)
Equity
Common Stock, $0.01 par value per share, 150,000,000 shares authorized; 5,261,024 and 4,179,631 shares issued and outstanding as of December 31, 2024 and December 31, 2023, respectively	53	42
Additional paid-in capital	473,824	470,737
Accumulated deficit	(472,706)	(455,853)
Accumulated other comprehensive loss	(1,959)	(1,924)
Total (deficit) equity attributable to XWELL, Inc.	(788)	13,002
Noncontrolling interests	8,530	7,969
Total equity	7,742	20,971
Total liabilities and equity	$ 25,352	$ 38,993

Accounting and Reporting Policies (Details) $ in Thousands	1 Months Ended				12 Months Ended
Accounting and Reporting Policies (Details) $ in Thousands	Feb. 28, 2025 USD ($)	Aug. 31, 2024 USD ($)	Jul. 31, 2024 USD ($)	Jan. 31, 2024 USD ($)	Dec. 31, 2024 USD ($) segment location entity	Dec. 31, 2023 USD ($) entity	Dec. 31, 2022 USD ($)
Foreign currency remeasurement gain/(loss)					$ (259)	$ (738)
Cash equivalents					11	4,025
Allowance for credit loss					50	0
Recoveries of amounts previously written off					0	0
Allowance for credit losses					13	0
Impairment on property and equipment					4,516	8,877
Impairment of intangible assets					5	2,768
Impairment of expenses operating lease right-of-use assets					2,805	926
Revenue recognized					$ (461)	(645)
Number of reportable segments \| segment					4
Uncertain tax positions					$ 0	$ 0
Accrued interest or penalties on tax liability					$ 0
Variable interest entities. \| entity					0	0
Goodwill impairment					$ 0	$ 4,024
Contract with customer, liability, current					1,143	861	$ 1,150
Advertising expenses					550	696
Property and Equipment
Impairment on property and equipment					1,706	1,159
Asset impairment charges, other					1,711
Naples Wax LLC
Deferred revenue					$ 956	778
Deferred revenue, period earned					1 year
XpresTest
Impairment on property and equipment						5,335
XpresTest \| Passenger and Aircraft Wastewater Sample Collection \| CDC Program Options and Public Health Services
Revenue recognized					$ 11,123	$ 7,521
Extended period			14 days			1 year
Revenue recognized in extension of program		$ 15,100	$ 11,337	$ 11,044		$ 7,044
Increase in revenue recognized on extension of program		$ 3,763	$ 293	$ 4,000
XpresSpa
Impairment on property and equipment					3,859	2,165
Impairment of expenses operating lease right-of-use assets					2,551	484
HyperPointe
Deferred revenue					$ 181	$ 72
Subsequent Event [Member] \| XpresTest \| Passenger and Aircraft Wastewater Sample Collection \| CDC Program Options and Public Health Services
Extended period	3 years
Total base value	$ 22,200
Maximum ceiling value	$ 24,800
Non-US \| XpresSpa
Number of airport locations \| location					10
Licensing Agreements
Impairment of intangible assets					$ 5

Fair Value Measurements (Details) - USD ($) $ in Thousands	Dec. 31, 2024	Dec. 31, 2023
Fair Value, Recurring
Equity securities	$ 7,332	$ 14,663
Total fair value measurements	7,332	14,663
Fair Value, Recurring \| Marketable securities
Equity securities	7,247	14,613
Fair Value, Recurring \| Fair Value, Inputs, Level 1
Equity securities	7,247	14,613
Total fair value measurements	7,247	14,613
Fair Value, Recurring \| Fair Value, Inputs, Level 1 \| Marketable securities
Equity securities	7,247	14,613
Fair Value, Recurring \| Fair Value, Inputs, Level 2
Equity securities	85	50
Total fair value measurements	85	50
Fair Value, Nonrecurring
Property, plant and equipment	1,809	2,454
Operating lease right-of-use assets	3,409
Intangible assets		1,353
Total fair value measurements	5,218	3,807
Fair Value, Nonrecurring \| Fair Value, Inputs, Level 3 [Member]
Property, plant and equipment	1,809	2,454
Operating lease right-of-use assets	3,409
Intangible assets		1,353
Total fair value measurements	5,218	3,807
Route1 Inc
Equity securities	85	50
Route1 Inc \| Fair Value, Recurring
Equity securities	85	50
Route1 Inc \| Fair Value, Recurring \| Fair Value, Inputs, Level 2
Equity securities	$ 85	$ 50

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($) $ in Thousands	Common stock	Additional paid-in capital	Accumulated deficit	Accumulated other comprehensive loss	Total Company equity	Non-controlling interests	Total
Balance Beginning at Dec. 31, 2022	$ 42	$ 468,530	$ (428,112)	$ (534)	$ 39,926	$ 8,023	$ 47,949
Common Stock, Shares, Outstanding, Beginning Balance at Dec. 31, 2022	4,161,613
Issuance of Common Stock for acquisition (in shares)	18,018
Stock-based compensation		2,226			2,226	93	2,319
Grant of stock options for services		3			3		3
Value of shares Withheld to fund payroll taxes		(22)			(22)		(22)
Contributions from noncontrolling interests						150	150
Distributions to noncontrolling interests						(120)	(120)
Foreign currency translation				(1,390)	(1,390)	111	(1,279)
Net loss for the period			(27,741)		(27,741)	(288)	(28,029)
Balance Ending at Dec. 31, 2023	$ 42	470,737	(455,853)	(1,924)	13,002	7,969	$ 20,971
Common Stock, Shares, Outstanding, Ending Balance at Dec. 31, 2023	4,179,631						4,179,631
Issuance of restricted stock units (in shares)	4,688
Stock-based compensation		799			799	94	$ 893
Exercise of stock options		4			4		$ 4
Exercise of stock options (in shares)	8,000						8,000
Stock issued related to legal settlement	$ 4	936			940		$ 940
Stock issued related to legal settlement (in shares)	416,000
Proceeds from registered offering	$ 7	1,348			1,355		1,355
Proceeds from registered offering (in shares)	652,705
Foreign currency translation				(35)	(35)	104	69
Net loss for the period			(16,853)		(16,853)	363	(16,490)
Balance Ending at Dec. 31, 2024	$ 53	$ 473,824	$ (472,706)	$ (1,959)	$ (788)	$ 8,530	$ 7,742
Common Stock, Shares, Outstanding, Ending Balance at Dec. 31, 2024	5,261,024						5,261,024

Intangible Assets - Schedule of Finite-Lived Intangible Assets (Details) - USD ($) $ in Thousands	Dec. 31, 2024	Dec. 31, 2023
Finite-Lived Intangible Assets [Line Items]
Gross Carrying Amount	$ 3,795	$ 3,840
Accumulated Amortization	(2,772)	(2,487)
Net Carrying Amount	1,023	1,353
Trade names
Finite-Lived Intangible Assets [Line Items]
Gross Carrying Amount	200	200
Accumulated Amortization	(29)	(6)
Net Carrying Amount	171	194
Customer relationships
Finite-Lived Intangible Assets [Line Items]
Gross Carrying Amount	1,012	1,012
Accumulated Amortization	(441)	(341)
Net Carrying Amount	571	671
Software
Finite-Lived Intangible Assets [Line Items]
Gross Carrying Amount	2,583	2,593
Accumulated Amortization	(2,302)	(2,120)
Net Carrying Amount	$ 281	473
Licenses
Finite-Lived Intangible Assets [Line Items]
Gross Carrying Amount		35
Accumulated Amortization		(20)
Net Carrying Amount		$ 15

Net earnings/(loss) per Share of Common Stock (Details) - USD ($) $ / shares in Units, $ in Thousands	12 Months Ended
	Dec. 31, 2024	Dec. 31, 2023
Earnings Per Share Disclosure.
Net loss attributable to common shareholders	$ (16,853)	$ (27,741)
Basic weighted average shares outstanding	4,610,940	4,175,220
Basic loss per share (in dollars per share)	$ (3.66)	$ (6.64)
Total number of potentially dilutive securities excluded from the calculation of loss per share attributable to common shareholders	569,799	353,149
Both vested and unvested options to purchase an equal number of shares of Common Stock
Earnings Per Share Disclosure.
Total number of potentially dilutive securities excluded from the calculation of loss per share attributable to common shareholders	539,799	341,205
Unvested RSUs to issue an equal number of shares of Common Stock
Earnings Per Share Disclosure.
Total number of potentially dilutive securities excluded from the calculation of loss per share attributable to common shareholders	30,000	11,944
Warrants to purchase an equal number of shares of Common Stock
Earnings Per Share Disclosure.
Total number of potentially dilutive securities excluded from the calculation of loss per share attributable to common shareholders	0	0

- Definition

The amount of net income (loss) for the period per each share of common stock or unit outstanding during the reporting period.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 3
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147483443/250-10-50-3

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 15
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482635/260-10-55-15

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 40
-Name Accounting Standards Codification
-Section 65
-Paragraph 1
-Subparagraph (e)(4)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480175/815-40-65-1

Reference 4: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 40
-Name Accounting Standards Codification
-Section 65
-Paragraph 1
-Subparagraph (f)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480175/815-40-65-1

Reference 5: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 11
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147483443/250-10-50-11

Reference 6: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 11
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147483443/250-10-50-11

Reference 7: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 7
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147483443/250-10-50-7

Reference 8: http://www.xbrl.org/2003/role/disclosureRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 45
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482689/260-10-45-2

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 45
-Paragraph 60B
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482689/260-10-45-60B

Reference 10: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 4
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147483443/250-10-50-4

Reference 11: http://www.xbrl.org/2003/role/disclosureRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482662/260-10-50-1

Reference 12: http://www.xbrl.org/2003/role/disclosureRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 45
-Paragraph 10
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482689/260-10-45-10

Reference 13: http://www.xbrl.org/2003/role/disclosureRef
-Topic 220
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 2
-Subparagraph (SX 210.5-03(25))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147483621/220-10-S99-2

Reference 14: http://www.xbrl.org/2003/role/disclosureRef
-Topic 942
-SubTopic 220
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.9-04(27))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147483589/942-220-S99-1

Reference 15: http://www.xbrl.org/2003/role/disclosureRef
-Topic 944
-SubTopic 220
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.7-04(23))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147483586/944-220-S99-1

Reference 16: http://www.xbrl.org/2003/role/exampleRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 52
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482635/260-10-55-52

Reference 17: http://www.xbrl.org/2003/role/disclosureRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 45
-Paragraph 7
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482689/260-10-45-7

+ Details

Stock-based Compensation - Stock Options and RSU Activity (Details) - $ / shares	12 Months Ended
	Dec. 31, 2024	Dec. 31, 2023
Stockholders Equity [Line Items]
No. of options, Outstanding, Beginning balance	341,205	241,501
No. of options, Granted	298,900	148,069
No. of options, Forfeited	(41,902)	(16,699)
No. of options, Expired	(50,404)	(31,666)
No. of options, Outstanding, Ending balance	539,799	341,205
No. of options, Exercisable	374,921	244,271
Weighted average exercise price, Beginning balance	$ 26.85	$ 40.00
Weighted average exercise price, Granted	1.59	7.88
Weighted average exercise price, Exercised/Vested	1.50
Weighted average exercise price, Forfeited	18.53	24.08
Weighted average exercise price, Expired	30.54	38.69
Weighted average exercise price, Ending balance	12.85	26.85
Weighted average exercise price, Exercisable	15.70	$ 26.65
Exercise price range, Exercised/Vested	$ 1.50
No. of options, Exercised/Vested	(8,000)
RSUs
Stockholders Equity [Line Items]
Outstanding, Beginning	11,944	14,063
Granted	30,000	16,944
Exercised/Vested	(4,236)	(19,063)
Forfeited	(7,708)
Expired	0
Outstanding, Ending	30,000	11,944
Weighted average grant date fair value, Beginning	$ 6.08	$ 13.00
Weighted average grant date fair value, Granted	1.80	5.70
Weighted average grant date fair value, Exercised/Vested	5.67	10.85
Weighted average grant date fair value, Forfeited	6.56
Weighted average grant date fair value, Expired	0
Weighted average grant date fair value, Ending	1.80	6.08
Minimum
Stockholders Equity [Line Items]
Exercise price range, Outstanding, Beginning balance	4.60	13.00
Exercise price range, Granted	1.50	4.65
Exercise price range, Forfeited	1.50	8.00
Exercise price range, Expired	8.00	8.00
Exercise price range, Outstanding, Ending balance	1.50	4.60
Exercise price range, Exercisable	1.50	4.60
Maximum
Stockholders Equity [Line Items]
Exercise price range, Outstanding, Beginning balance	49,200	49,200
Exercise price range, Granted	1.80	8.00
Exercise price range, Forfeited	34.80	32.20
Exercise price range, Expired	49,200	38,160
Exercise price range, Outstanding, Ending balance	7,080	49,200
Exercise price range, Exercisable	$ 7,080	$ 49,200

Stock-based Compensation (Details) $ in Thousands		12 Months Ended
Stock-based Compensation (Details) $ in Thousands	Oct. 04, 2022 shares	Dec. 31, 2024 USD ($) item shares	Dec. 31, 2023 USD ($)	Sep. 30, 2020 shares
Stockholders Equity [Line Items]
Number of equal quarterly vesting installments \| item		4
Weighted average remaining contractual term		7 years 7 months 9 days	7 years 8 months 15 days
Aggregate Intrinsic Value of Options Outstanding and Vested \| $		$ 0	$ 0
Non-vested Stock Options
Stockholders Equity [Line Items]
Unrecognized stock-based compensation \| $		266	1,246
Non-Vested RSUs
Stockholders Equity [Line Items]
Unrecognized stock-based compensation \| $		$ 48	73
Stock Compensation Plan
Stockholders Equity [Line Items]
Options expiration period (in years)		10 years
Award vesting period (in years)		1 year
Equity incentive plan 2020
Stockholders Equity [Line Items]
Number of shares authorized (in shares)		625,000
Number of additional shares authorized (in shares)	375,000
Equity incentive plan 2020 \| Maximum
Stockholders Equity [Line Items]
Number of shares authorized (in shares)				250,000
Number of stock shares issued		17,671
XpresTest 2020 Plan \| RSUs
Stockholders Equity [Line Items]
Unrecognized stock-based compensation related to the awards \| $		$ 3	$ 96
Directors, Employees And Consultants \| XpresTest 2020 Plan
Stockholders Equity [Line Items]
Number of shares authorized (in shares)		200
Percentage of shares authorized for issuance (in %)		20.00%

Income Taxes - Income Tax Benefit (Expense) (Details) - USD ($) $ in Thousands	12 Months Ended
	Dec. 31, 2024	Dec. 31, 2023
Income Taxes
Income (loss) from operations before income taxes	$ (16,441)	$ (27,994)
Tax rate	21.00%	21.00%
Computed "expected" tax benefit	$ (3,453)	$ (5,879)
State taxes, net of federal income tax benefit	(272)	(1,027)
Change in valuation allowance	2,556	9,166
Nondeductible expenses	268	212
Other Adjustments	1	2
Return to Provision Adjustment	(107)	(1,860)
International Rate Differential	(82)	(14)
State Deferred Rate Change	(100)	(87)
Asset Impairment Adjustment	37	(730)
Stock Option Forfeitures	1,074
Deferred Adjustment	(127)	(252)
Income tax expense	$ 49	$ 35

Intangible Assets (Tables)

12 Months Ended

Dec. 31, 2024

Intangible Assets

Schedule of changes in the carrying amount of intangible assets


	December 31, 2024						December 31, 2023
	Gross				Net		Gross				Net
	Carrying		Accumulated		Carrying		Carrying		Accumulated		Carrying
	Amount		Amortization		Amount		Amount		Amortization		Amount
Trade names	$	200	$	(29)	$	171	$	200	$	(6)	$	194
Customer relationships		1,012		(441)		571		1,012		(341)		671
Software		2,583		(2,302)		281		2,593		(2,120)		473
Licenses		—		—		—		35		(20)		15
Total intangible assets	$	3,795	$	(2,772)	$	1,023	$	3,840	$	(2,487)	$	1,353

Schedule of future estimated amortization expense for intangible assets subject to amortization


Calendar Years ending December 31,	Amount
2025	$	302
2026		223
2027		122
2028		122
2029		122
Thereafter		132
Total	$	1,023

Other Current Assets - Schedule of Other Current Assets (Details) - USD ($) $ in Thousands	Dec. 31, 2024	Dec. 31, 2023
Other Current Assets
Prepaid expenses	$ 1,190	$ 894
Other	56	55
Total other current assets	$ 1,246	$ 949

Property and Equipment

12 Months Ended

Dec. 31, 2024

Property and Equipment

Property and Equipment

Note 6. Property and Equipment

Property and equipment are comprised of three categories: leasehold improvements, furniture and fixtures, and other operating equipment as of December 31, 2024 and 2023 as follows:


	December 31,
	2024		2023		Useful Life
Leasehold improvements	$	4,566	$	5,848	Average 5-8 years
Furniture and fixtures		359		821	3-4 years
Other operating equipment		722		680	Maximum 5 years
		5,647		7,349
Accumulated depreciation		(3,838)		(4,895)
Total property and equipment, net	$	1,809	$	2,454

Depreciation is computed using the straight-line method over the estimated useful lives of the related assets. Leasehold improvements are depreciated over the shorter of the remaining lease term or economic useful life, which is on average 5 to 8 years.

The fair values of the Company’s asset groups were determined using the income approach. The income approach incorporated the use of a discounted cash flow method in which the estimated future cash flows and terminal values for the Company were discounted to the present value using a discount rate. Cash flow projections are based on management’s estimates of economic and market conditions which drive key assumptions of revenue growth rates, operating margins, capital expenditures and working capital requirements. The discount rate in turn is based on the specific risk characteristics of the Company, the weighted average cost of capital and its underlying forecast.

The Company performed assessments of its property and equipment for impairment for the years ended December 31, 2024 and 2023 and based upon the results of the impairment tests, the Company recorded impairment of approximately $1,706, and $1,159, respectively, which is included in Impairment of long-lived assets on the consolidated statements of operations and comprehensive loss. The impairment expense is primarily related to the underperformance of the Company’s various Spa locations in domestic and international airports in 2024 and the Company’s Treat locations at the JFK and Salt Lake City airports in 2023.

During the years ended December 31, 2024 and 2023, the Company recorded depreciation expense of $622 and $825, respectively.

Commitments and Contingencies (Details) - USD ($) $ / shares in Units, $ in Thousands	12 Months Ended
	Dec. 31, 2024	Aug. 06, 2024	Jun. 30, 2024	Dec. 31, 2023
Loss Contingencies [Line Items]
Settlement agreement, number of shares reserved for issuance		416,000
Fair market value		$ 2.26
Registrable Securities as a percentage of purchase price	2.00%
Registration rights agreement until the failure	30 days
Threshold period for filing registration	30 days
Registration delay payments	30 days
Interest rate	1.50%
OTG Management PHL B
Loss Contingencies [Line Items]
Sublease contractual term (in years)	12 years
CPC Pain & Wellness SPV, LLC
Loss Contingencies [Line Items]
Stake ownership			9.42%
Accounts payable, accrued expenses and other.
Loss Contingencies [Line Items]
Estimated litigation liability - current	$ 0			$ 449
Minimum \| OTG Management PHL B
Loss Contingencies [Line Items]
Loss contingency damages sought	864
Maximum \| OTG Management PHL B
Loss Contingencies [Line Items]
Loss contingency damages sought	$ 2,250

Fair Value Measurements

12 Months Ended

Dec. 31, 2024

Fair Value Measurements

Fair Value Measurements

Note 12. Fair Value Measurements

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. A fair value hierarchy exists, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The three levels of inputs that may be used to measure fair value are:

Level 1: Inputs are quoted prices (unadjusted) for identical assets or liabilities in active markets.

Level 2: Pricing inputs are other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reported date.

Level 3: Unobservable inputs, that are supported by little or no market activity and are developed based on the best information available in the circumstances. For example, inputs derived through extrapolation or interpolation that cannot be corroborated by observable market data.

The following table presents the placement in the fair value hierarchy of the Company’s assets and liabilities measured at fair value on a recurring and nonrecurring basis as of December 31, 2024 and 2023. Assets and liabilities that are measured at fair value on a nonrecurring basis relate primarily to tangible property and equipment, right-of-use assets, and other intangible assets, which are remeasured when the derived fair value is below carrying value in the consolidated balance sheets. Recoverability is based on estimated undiscounted cash flows or other relevant observable/unobservable measures. For these assets, the Company does not periodically adjust carrying value to fair value except in the event of impairment. If it is determined that impairment has occurred, the carrying value of the asset is reduced to fair value and the difference is included in Impairment of long-lived assets and Impairment of operating lease right-of-use assets on the consolidated statements of operations and comprehensive loss.


			Fair value measurement at reporting date using
			Quoted prices in
			active markets		Significant other		Significant
			for identical		observable		unobservable
	Balance		assets (Level 1)		inputs (Level 2)		inputs (Level 3)
As of December 31, 2024:
Recurring fair value measurements
Equity securities:
Route1, Inc.	$	85	$	—	$	85	$	—
Marketable securities	$	7,247	$	7,247	$	—	$	—
Total equity securities		7,332		7,247		85		—
Total recurring fair value measurements	$	7,332	$	7,247	$	85	$	—
Nonrecurring fair value measurements
Property, plant and equipment	$	1,809	$	—	$	—	$	1,809
Operating lease right-of-use asset		3,409		—		—		3,409
Total nonrecurring fair value measurements	$	5,218	$	—	$	—	$	5,218

As of December 31, 2023
Recurring fair value measurements
Equity securities:
Route1	$	50	$	—	$	50	$	—
Marketable securities	$	14,613	$	14,613	$	—	$	—
Total equity securities		14,663		14,613		50		—
Total recurring fair value measurements	$	14,663	$	14,613	$	50	$	—
Nonrecurring fair value measurements
Property, plant and equipment	$	2,454	$	—	$	—	$	2,454
Intangible assets		1,353		—		—		1,353
Total nonrecurring fair value measurements	$	3,807	$	—	$	—	$	3,807

In addition to the above, the Company’s financial instruments as of December 31, 2024 and 2023 consisted of cash and cash equivalents, receivables and accounts payable. The carrying amounts of all the aforementioned financial instruments approximate fair value because of the short-term maturities of these instruments.

- Definition

The entire disclosure for the fair value of financial instruments (as defined), including financial assets and financial liabilities (collectively, as defined), and the measurements of those instruments as well as disclosures related to the fair value of non-financial assets and liabilities. Such disclosures about the financial instruments, assets, and liabilities would include: (1) the fair value of the required items together with their carrying amounts (as appropriate); (2) for items for which it is not practicable to estimate fair value, disclosure would include: (a) information pertinent to estimating fair value (including, carrying amount, effective interest rate, and maturity, and (b) the reasons why it is not practicable to estimate fair value; (3) significant concentrations of credit risk including: (a) information about the activity, region, or economic characteristics identifying a concentration, (b) the maximum amount of loss the entity is exposed to based on the gross fair value of the related item, (c) policy for requiring collateral or other security and information as to accessing such collateral or security, and (d) the nature and brief description of such collateral or security; (4) quantitative information about market risks and how such risks are managed; (5) for items measured on both a recurring and nonrecurring basis information regarding the inputs used to develop the fair value measurement; and (6) for items presented in the financial statement for which fair value measurement is elected: (a) information necessary to understand the reasons for the election, (b) discussion of the effect of fair value changes on earnings, (c) a description of [similar groups] items for which the election is made and the relation thereof to the balance sheet, the aggregate carrying value of items included in the balance sheet that are not eligible for the election; (7) all other required (as defined) and desired information.

+ References + Details

Acquisition of Naples Wax, LLC (Tables)

12 Months Ended

Dec. 31, 2024

Business Acquisition [Line Items]

Schedule of recognized identified assets acquired and liabilities assumed


Consideration paid	$	1,624

Fair value of assets acquired and liabilities assumed
	Initial Amounts Recognized as of the acquisition date		Measurement Period Adjustment	Final Purchase Price Allocation
Cash and cash equivalents	$	180		180
Prepaid expenses and other assets		13		13
Customer relationships		700		700
Trade name		200		200

Deferred revenue		(811)	(4)	(815)
Accounts payable		(25)		(25)
Accrued Expenses and other liabilities		(4)	(14)	(18)
Total fair value of assets acquired and liabilities assumed		253	(18)	235
Goodwill ⁽¹⁾	$	1,371	18	1,389

(1)	During the measurement period, the Company recorded a measurement period adjustment to the preliminary purchase price allocation ("PPA") which increased goodwill, accrued expenses and other liabilities and deferred revenue.

Naples Wax LLC | Customer relationships

Business Acquisition [Line Items]

Schedule of significant assumptions utilized in valuation of intangible assets


Customer relationships Attrition Rate	15.00	%

Existing Customer Growth	75.00	%

Business Development Expense for New Customers	5.70	%

Customer relationships Discount Rate	31.00	%

Estimated Remaining Economic Life (Years) (approx.)	7	yrs

Naples Wax LLC | Trade names

Business Acquisition [Line Items]

Schedule of significant assumptions utilized in valuation of intangible assets


% of Revenue Attributable to Trade Name	100	%

Royalty Rate	2.00	%

Trade Name Discount Rate	31.00	%

Remaining Economic Life (Years)	9	yrs

Cash, Cash Equivalents, and Restricted Cash (Details) - USD ($) $ in Thousands	Dec. 31, 2024	Dec. 31, 2023
Cash, Cash Equivalents, and Restricted Cash
Deposits in excess of FDIC limits	$ 1,017	$ 4,195
Amount of cash in overseas accounts	$ 2,160	$ 2,395

Acquisition of Naples Wax, LLC - Fair Value Assumptions of Intangible Assets (Details) - Income approach - Naples Wax LLC	Dec. 31, 2024 Y
Customer relationships \| Attrition rate
Acquisition of Naples Wax, LLC
Acquired finite lived intangible asset, measurement input	15.00
Customer relationships \| Existing customer growth
Acquisition of Naples Wax, LLC
Acquired finite lived intangible asset, measurement input	75.00
Customer relationships \| Business development expense for new customers
Acquisition of Naples Wax, LLC
Acquired finite lived intangible asset, measurement input	5.70
Customer relationships \| Discount rate
Acquisition of Naples Wax, LLC
Acquired finite lived intangible asset, measurement input	31.00
Customer relationships \| Estimated remaining economic life (Years)
Acquisition of Naples Wax, LLC
Acquired finite lived intangible asset, measurement input	7
Trade names \| Discount rate
Acquisition of Naples Wax, LLC
Acquired finite lived intangible asset, measurement input	31.00
Trade names \| Estimated remaining economic life (Years)
Acquisition of Naples Wax, LLC
Acquired finite lived intangible asset, measurement input	9
Trade names \| Percent of revenue attributable to intangible assets
Acquisition of Naples Wax, LLC
Acquired finite lived intangible asset, measurement input	100
Trade names \| Royalty rate
Acquisition of Naples Wax, LLC
Acquired finite lived intangible asset, measurement input	2.00

CONSOLIDATED BALANCE SHEETS (Parenthetical) - $ / shares	Dec. 31, 2024	Dec. 31, 2023
CONSOLIDATED BALANCE SHEETS
Common stock, par value	$ 0.01	$ 0.01
Common stock, authorized	150,000,000	150,000,000
Common stock, issued	5,261,024	4,179,631
Common stock, outstanding	5,261,024	4,179,631

Leases - Future Minimum Commitments (Details) $ in Thousands	Dec. 31, 2024 USD ($)
Leases
2025	$ 2,933
2026	2,247
2027	2,121
2028	1,710
2029	1,393
Thereafter	2,623
Total future lease payments	13,027
Less: interest expense at incremental borrowing rate	(2,260)
Net present value of lease liabilities	$ 10,767

Income Taxes (Details) - USD ($) $ in Thousands	12 Months Ended
Income Taxes (Details) - USD ($) $ in Thousands	Dec. 31, 2024	Dec. 31, 2023	Dec. 31, 2022
Income Taxes
Valuation allowance	$ 71,981	$ 69,424	$ 60,259
Operating loss carryforwards	$ 150,926
Expiring period	20 years
Operating loss carry forwards without limitation	$ 114,321
State net operating loss deferred tax assets	8,169
Foreign net operating loss deferred tax assets	859
Net deferred income tax assets	$ 71,981

Other Current Assets (Tables)

12 Months Ended

Dec. 31, 2024

Other Current Assets

Schedule of other current assets


	December 31, 2024		December 31, 2023
Prepaid expenses	$	1,190	$	894
Other		56		55
Total other current assets	$	1,246	$	949

Cash, Cash Equivalents, and Restricted Cash

12 Months Ended

Dec. 31, 2024

Cash, Cash Equivalents, and Restricted Cash

Cash, Cash Equivalents, and Restricted Cash

Note 4. Cash, Cash Equivalents, and Restricted Cash


	December 31, 2024		December 31, 2023
Cash denominated in United States dollars	$	2,145	$	5,726
Cash denominated in currency other than United States dollars		2,160		2,395
Restricted cash		751		751
Credit and debit card receivables		245		316
Total cash, cash equivalents and restricted cash	$	5,301	$	9,188

The Company places its cash and temporary cash investments with credit quality institutions. At times, such cash denominated in United States dollars may be in excess of the Federal Deposit Insurance Corporation (“FDIC”) insurance limit. At December 31, 2024 and 2023, deposits in excess of FDIC limits were $1,017 and $4,195. As of December 31, 2024 and 2023, the Company held cash balances in overseas accounts, totaling $2,160 and $2,395, respectively, which are not insured by the FDIC. If the Company were to distribute the amounts held overseas, the Company would need to follow an approval and distribution process as defined in its operating and partnership agreements, which may delay and/or reduce the availability of that cash to the Company.

Accounting and Reporting Policies (Tables)

12 Months Ended

Dec. 31, 2024

Accounting and Reporting Policies

Schedule of deferred revenue


	Year ended December 31,
	2024		2023
Beginning of the period contract liability	$	861	$	1,150
Revenue recognized from the contract liabilities included in the beginning balance		(461)		(645)
Increases due cash received net of amounts recognized revenue during the period		743		356
End of period contract liability	$	1,143	$	861

Other Assets - Consolidated Balance Sheets (Details) - USD ($) $ in Thousands	Dec. 31, 2024	Dec. 31, 2023
Other Assets
Equity investments	$ 85	$ 50
Lease deposits	1,535	1,556
Other	14	236
Other assets	$ 1,634	$ 1,842