XML 33 R26.htm IDEA: XBRL DOCUMENT v3.25.2

Loss per Share (Tables)

6 Months Ended

Jun. 30, 2025

Earnings Per Share [Abstract]

Schedule of Antidilutive Securities Excluded from Diluted Loss per Share

The following tables provides a summary of instruments where underlying shares issuable upon exercise or conversion were excluded from the diluted loss per share calculation for the periods presented because their effect would be anti-dilutive. Additionally, the shares underlying the February 2025 Warrants, Funding Notes and Exchange Notes, each outstanding during the six months ended June 30, 2025, were excluded from diluted loss per share as their effect would be anti-dilutive.

	As of June 30,
	2025					2024
Outstanding stock options			1,230,272				336,928
Preferred stock			28,190				28,190
Outstanding warrants (Note 12)			3,883,833				142,733
Total			5,142,295				507,851

Schedule of Computation of Basic Net Loss per Common Share

The following table sets forth the computation of basic net loss per common share for the periods indicated, in thousands except share and per share data:

	For the Three Months Ended June 30,								For the Six Months Ended June 30,
	2025				2024				2025				2024
Basic net loss per common share calculation:
Net income (loss)	$	5,151			$	(2,940	)		$	(12,250	)		$	(6,201	)
Income attributable to 2025 Series A Warrants		(1,665	)			—				—				—
Income attributable to 2025 Series B Warrants		(2,295	)			—				—				—
Net income (loss) attributable to common stockholders – basic		1,191				(2,940	)			(12,250	)			(6,201	)
Weighted average common shares outstanding – basic		48,388,862				6,500,831				24,422,125				5,411,382
Net income (loss) per share of common stock – basic	$	0.02			$	(0.45	)		$	(0.50	)		$	(1.15	)

Schedule of Computation of Diluted Net Loss per Share of Common Share

The following table sets forth the computation of diluted net loss per common share for the periods indicated, in thousands except share and per share data:

	For the Three Months Ended June 30,								For the Six Months Ended June 30,
	2025				2024				2025				2024
Diluted net loss per common share calculation:
Net income (loss)	$	5,151			$	(2,940	)		$	(12,250	)		$	(6,201	)
Income attributable to 2025 Series A Warrants		(1,665	)			—				—				—
Income attributable to 2025 Series B Warrants		(2,295	)			—				—				—
Net income (loss) attributable to common stockholders		1,191				(2,940	)			(12,250	)			(6,201	)
Earnings attributable to March 2025 Series A and Series B Warrants		3,959				—				—				—
Change in fair value of warrant liabilities		(6,512	)			(4,694	)			—				(4,694	)
Net loss attributable to common stockholders – diluted	$	(1,362	)		$	(7,634	)		$	(12,250	)		$	(10,895	)
Weighted average common shares outstanding – diluted		209,154,994				10,742,924				24,422,125				7,532,428
Net loss per share of common stock – diluted	$	(0.01	)		$	(0.71	)		$	(0.50	)		$	(1.45	)

X

- References

No definition available.

+ Details

Name:	us-gaap_EarningsPerShareAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of securities (including those issuable pursuant to contingent stock agreements) that could potentially dilute basic earnings per share (EPS) in the future that were not included in the computation of diluted EPS because to do so would increase EPS amounts or decrease loss per share amounts for the period presented, by antidilutive securities.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 260
-SubTopic 10
-Section 50
-Paragraph 1
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482662/260-10-50-1

+ Details

Name:	us-gaap_ScheduleOfAntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the effect of income (loss) on basic earnings per share.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 45
-Paragraph 3
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482689/260-10-45-3

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 260
-SubTopic 10
-Section 50
-Paragraph 1
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482662/260-10-50-1

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 260
-SubTopic 10
-Section 55
-Paragraph 52
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482635/260-10-55-52

+ Details

Name:	us-gaap_ScheduleOfEarningsPerShareBasicByCommonClassTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the effect of income (loss) on an entity's diluted earnings per share.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 45
-Paragraph 3
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482689/260-10-45-3

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 260
-SubTopic 10
-Section 50
-Paragraph 1
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482662/260-10-50-1

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 260
-SubTopic 10
-Section 55
-Paragraph 52
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482635/260-10-55-52

+ Details

Name:	us-gaap_ScheduleOfEarningsPerShareDilutedByCommonClassTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration