XML 17 R5.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY - USD ($)
shares in Thousands, $ in Thousands
Common Stock
Preferred Stock
Additional Paid-in Capital
Accumulated Deficit
Total
Balances as of December 31, 2023 at Dec. 31, 2023 $ 85   $ 99,490 $ (64,619) $ 34,956
Beginning balance (in shares) at Dec. 31, 2023 25,504 6      
Net Loss       (3,974) (3,974)
Stock-Based Compensation     710   710
Stock-Based Compensation (in shares) 120        
Ending balance, value at Mar. 31, 2024 $ 85   100,200 (68,593) 31,692
Ending balance (in shares) at Mar. 31, 2024 25,624 6      
Balances as of December 31, 2023 at Dec. 31, 2023 $ 85   99,490 (64,619) 34,956
Beginning balance (in shares) at Dec. 31, 2023 25,504 6      
Net Loss         (12,005)
Ending balance, value at Sep. 30, 2024 $ 91   133,062 (76,624) 56,529
Ending balance (in shares) at Sep. 30, 2024 31,657 6      
Balances as of December 31, 2023 at Mar. 31, 2024 $ 85   100,200 (68,593) 31,692
Beginning balance (in shares) at Mar. 31, 2024 25,624 6      
Net Loss       (4,390) (4,390)
Rights Offering (Note 10) $ 4   20,507   20,511
Rights Offering (Note 10) (in shares) 4,132        
Conversion of Related-Party Note (Note 8 & 10) $ 1   6,160   6,161
Conversion of Related-Party Note (Note 8 & 10) (in shares) 800        
Stock Issued for Purchase Option (Note 3) $ 1   3,155   3,156
Stock Issued for Purchase Option (Note 3) (in shares) 600        
Warrants Exercised (Note 10)     950   950
Warrants Exercised (Note 10) (in shares) 129        
Stock-Based Compensation     592   592
Stock-Based Compensation (in shares) 91        
Ending balance, value at Jun. 30, 2024 $ 91   131,564 (72,983) 58,672
Ending balance (in shares) at Jun. 30, 2024 31,376 6      
Net Loss       (3,641) (3,641)
Conversion of Related-Party Note (Note 8 & 10)     1,087   1,087
Conversion of Related-Party Note (Note 8 & 10) (in shares) 205        
Stock Issued for Purchase Option (Note 3)     76   76
Stock Issued for Purchase Option (Note 3) (in shares) 17        
Stock-Based Compensation     335   335
Stock-Based Compensation (in shares) 59        
Ending balance, value at Sep. 30, 2024 $ 91   133,062 (76,624) 56,529
Ending balance (in shares) at Sep. 30, 2024 31,657 6      
Balances as of December 31, 2023 at Dec. 31, 2024 $ 93   143,489 (80,817) 62,765
Beginning balance (in shares) at Dec. 31, 2024 33,667 6      
Net Loss       (4,221) (4,221)
Stock-Based Compensation     531   531
Stock-Based Compensation (in shares) 44        
Ending balance, value at Mar. 31, 2025 $ 93   144,020 (85,038) 59,075
Ending balance (in shares) at Mar. 31, 2025 33,711 6      
Balances as of December 31, 2023 at Dec. 31, 2024 $ 93   143,489 (80,817) 62,765
Beginning balance (in shares) at Dec. 31, 2024 33,667 6      
Net Loss         (13,121)
Ending balance, value at Sep. 30, 2025 $ 94   147,507 (93,938) 53,663
Ending balance (in shares) at Sep. 30, 2025 34,266 6      
Balances as of December 31, 2023 at Mar. 31, 2025 $ 93   144,020 (85,038) 59,075
Beginning balance (in shares) at Mar. 31, 2025 33,711 6      
Net Loss       (5,056) (5,056)
Stock-Based Compensation     486   486
Stock-Based Compensation (in shares) 46        
Ending balance, value at Jun. 30, 2025 $ 93   144,506 (90,094) 54,505
Ending balance (in shares) at Jun. 30, 2025 33,757 6      
Net Loss       (3,844) (3,844)
Rights Offering (Note 10) $ 1   2,358   2,359
Rights Offering (Note 10) (in shares) 469        
Stock-Based Compensation     238   238
Stock-Based Compensation (in shares) 40        
Debt Discount Related to Warrants (Note 8)     405   405
Ending balance, value at Sep. 30, 2025 $ 94   $ 147,507 $ (93,938) $ 53,663
Ending balance (in shares) at Sep. 30, 2025 34,266 6