XML 55 R42.htm IDEA: XBRL DOCUMENT v3.25.1
Note 6 - Debt (Details Textual)
1 Months Ended 12 Months Ended 33 Months Ended
Oct. 02, 2024
USD ($)
Apr. 05, 2022
Aug. 11, 2020
USD ($)
Nov. 30, 2019
USD ($)
$ / shares
shares
Nov. 13, 2019
USD ($)
Sep. 30, 2024
USD ($)
$ / shares
shares
Aug. 31, 2020
USD ($)
$ / shares
shares
Nov. 30, 2019
USD ($)
$ / shares
shares
Dec. 31, 2024
USD ($)
$ / shares
shares
Dec. 31, 2023
USD ($)
$ / shares
Dec. 31, 2022
USD ($)
$ / shares
shares
Nov. 13, 2024
Nov. 13, 2020
USD ($)
Mar. 31, 2020
USD ($)
Class of Warrant or Right, Number of Securities Called by Warrants or Rights (in shares) | shares                 359,116          
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share) | $ / shares                 $ 5.46          
Warrants and Rights Outstanding           $ 1,170,000                
Common Stock, Par or Stated Value Per Share (in dollars per share) | $ / shares                 0.001 $ 0.001        
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration] Secured Overnight Financing Rate (SOFR) [Member]                          
Share Price (in dollars per share) | $ / shares           $ 6     $ 3.22 $ 2.32 $ 2.32      
Interest Expense, Debt                 $ 2,005,000 $ 1,060,000 $ 955,000      
Amortization of Debt Discount (Premium)                 1,109,000 117,000 $ 127,000      
Accrued Liabilities, Current                 8,914,000 5,386,000        
Liability, Interest and Exit Fees [Member]                            
Accrued Liabilities, Current                 182,000 $ 332,000        
SWK Warrants [Member]                            
Class of Warrant or Right, Number of Securities Called by Warrants or Rights (in shares) | shares       51,239     18,141 51,239            
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share) | $ / shares       $ 5.86     $ 6.62 $ 5.86            
Warrants and Rights Outstanding       $ 51,239       $ 51,239            
Fair Value Adjustment of Warrants             $ 94,000 $ 226,000            
Common Stock, Par or Stated Value Per Share (in dollars per share) | $ / shares       $ 5.75     $ 6.85 $ 5.75            
Warrants and Rights Outstanding, Term (Year)       7 years     7 years 7 years            
SWK Warrants [Member] | Measurement Input, Price Volatility [Member]                            
Warrants and Rights Outstanding, Measurement Input       0.95     0.95 0.95            
SWK Warrants [Member] | Measurement Input, Expected Dividend Rate [Member]                            
Warrants and Rights Outstanding, Measurement Input       0     0 0            
SWK Warrants [Member] | Measurement Input, Risk Free Interest Rate [Member]                            
Warrants and Rights Outstanding, Measurement Input       0.018     0.004 0.018            
Common Stock Warrants [Member]                            
Class of Warrant or Right, Number of Securities Called by Warrants or Rights (in shares) | shares           289,736         632,231      
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share) | $ / shares           $ 5.32                
Warrants and Rights Outstanding           $ 1,170,000                
Debt Instrument, Unamortized Discount                 1,170,000          
Common Stock Warrants [Member] | Measurement Input, Price Volatility [Member]                            
Warrants and Rights Outstanding, Measurement Input           63.8                
Common Stock Warrants [Member] | Measurement Input, Expected Dividend Rate [Member]                            
Warrants and Rights Outstanding, Measurement Input           0                
Common Stock Warrants [Member] | Measurement Input, Risk Free Interest Rate [Member]                            
Warrants and Rights Outstanding, Measurement Input           3.67                
Common Stock Warrants [Member] | Measurement Input, Expected Term [Member]                            
Warrants and Rights Outstanding, Measurement Input           7                
SWK Credit Agreement [Member]                            
Debt Instrument, Unamortized Discount                 $ 559,000          
SWK Credit Agreement [Member] | SWK Holdings Corporation [Member]                            
Debt Instrument, Face Amount         $ 10,000,000                  
Proceeds from Issuance of Debt       $ 5,000,000 5,000,000                  
Debt Instrument, Covenant Agreement, Additional Amount         $ 5,000,000                  
Debt Instrument, Covenant Requirements, Minimum Cash Balance                         $ 3,000,000  
Line of Credit Facility, Maximum Borrowing Capacity           $ 30,000,000                
SWK Credit Agreement [Member] | SWK Holdings Corporation [Member] | Scenario, Plan [Member]                            
Debt Instrument, Redemption Price, Percentage of Principal Amount Redeemed                       5.50%    
The Amended Agreement [Member] | SWK Holdings Corporation [Member]                            
Proceeds from Issuance of Debt     $ 2,000,000       $ 2,000,000              
Debt Instrument, Covenant Agreement, Additional Amount                           $ 3,000,000
Long-Term Debt, Gross                           $ 2,000,000
Debt Instrument, Basis Spread on Variable Rate 6.75% 8.00%       6.75%     8.26%          
Debt Instrument, LIBOR Floor Rate   2.00%                        
Debt Instrument SOFR Floor Rate                 5.00%          
Line Of Credit Facility, Additional Borrowing Capacity $ 25,700,000         $ 25,700,000                
Line of Credit Facility, Maximum Borrowing Capacity $ 30,000,000         $ 30,000,000                
Debt Instrument, Term (Year) 3 years         3 years                
Debt Instrument, Periodic Payment, Principal           $ 3,000,000                
Debt Instrument, Periodic Payment Terms, Balloon Payment to be Paid           $ 9,000,000                
Debt Instrument, Exit Fee as a Percentage of Outstanding Amounts           5.00%