XML 79 R61.htm IDEA: XBRL DOCUMENT v3.25.1
Schedule of Changes in Fair Value of Debt (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Short-Term Debt [Line Items]    
Fair Value - Beginning Balance $ 13,950  
Face value principal – issue date 21,975  
Installment repayments – common stock (8,365)  
Non-installment payments – common stock (912)  
Change in fair value (5,394)  
Principal repayments - cash (2,654)  
Fair Value - Ending Balance 18,600 $ 13,950
Other Income (Expense) - Change in fair value (5,394) 2,980
March 2023 Senior Convertible Note [Member]    
Short-Term Debt [Line Items]    
Fair Value - Beginning Balance 13,950
Face value principal – issue date 11,111
Fair value adjustment – issue date   789
Installment repayments – common stock (8,365) (92)
Non-installment payments – common stock (912) (49)
Change in fair value (2,019) 2,191
Principal repayments - cash (2,654)  
Fair Value - Ending Balance 13,950
2024 Convertible Notes [Member]    
Short-Term Debt [Line Items]    
Fair Value - Beginning Balance  
Face value principal – issue date 21,975  
Installment repayments – common stock  
Non-installment payments – common stock  
Change in fair value (3,375)  
Principal repayments - cash  
Fair Value - Ending Balance 18,600
Other Income (Expense) [Member]    
Short-Term Debt [Line Items]    
Fair Value - Beginning Balance
Face value principal – issue date
Fair value adjustment – issue date   (789)
Installment repayments – common stock
Non-installment payments – common stock
Change in fair value 5,394 (2,191)
Principal repayments - cash  
Fair Value - Ending Balance
Other Income (Expense) - Change in fair value $ 5,394 $ (2,980)