XML 23 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Stockholders’ Equity (Deficit) - USD ($)
$ in Thousands
Common Stock
Additional Paid-in Capital
Accumulated Other Comprehensive Income
Accumulated Deficit
Total
Balance at Dec. 31, 2022 $ 1 $ 23,929 $ (11,934) $ 11,996
Balance (in Shares) at Dec. 31, 2022 13,170,148        
Issuance of common stock upon Business Combination $ 1 (2,375) (2,374)
Issuance of common stock upon Business Combination (in Shares) 1,154,173        
Issuance of common stock to settle accounts payable 150 150
Issuance of common stock to settle accounts payable (in Shares) 33,333        
Issuance of shares for transaction costs 4,350 4,350
Issuance of shares for transaction costs (in Shares) 966,667        
Private placement equity issuance 3,351 3,351
Private placement equity issuance (in Shares) 744,667        
Financing equity issuance 101 101
Financing equity issuance (in Shares) 40,000        
Stock-based compensation 1,243 1,243
Stock-based compensation (in Shares) 30,318        
Stock option exercises 316 316
Stock option exercises (in Shares) 155,629        
Cumulative translation adjustment 12 12
Net loss (20,854) (20,854)
Balance at Dec. 31, 2023 $ 2 31,065 12 (32,788) (1,709)
Balance (in Shares) at Dec. 31, 2023 16,294,935        
Stock-based compensation   1,032     1,032
Issuance of common stock under the SEPA 3,154 3,154
Issuance of common stock under the SEPA (in Shares) 1,744,694        
Issuance of shares under convertible note - related party 1,422 1,422
Issuance of shares under convertible note - related party (in Shares) 540,996        
Sale of common stock 3,997 3,997
Sale of common stock (in Shares) 3,603,298        
Stock option exercises 177 177
Stock option exercises (in Shares) 281,857        
Vesting of restricted stock units
Vesting of restricted stock units (in Shares) 129,097        
Cumulative translation adjustment (9) (9)
Net loss (15,315) (15,315)
Balance at Dec. 31, 2024 $ 2 $ 40,847 $ 3 $ (48,103) $ (7,251)
Balance (in Shares) at Dec. 31, 2024 22,594,877