XML 113 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Consolidated Statements of Changes in Temporary Equity and Stockholders' Deficit - USD ($)
$ in Thousands
Temporary Equity [Member]
Series A-2 Preferred Stock [Member]
Temporary Equity [Member]
Series A-1 Preferred Stock [Member]
Temporary Equity [Member]
Common Stock [Member]
Treasury Stock, Common [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2021 $ 9,634 $ 8,010 $ 17,644   $ 2,513 $ (27,209) $ (7,052)
Balance, shares at Dec. 31, 2021 3,853,797 3,204,000   4,342,666        
Stock-based compensation expense   1,865 1,865
Net loss   (30,451) (30,451) [1]
Issuance of OMN warrants in conjunction with convertible promissory notes   8,073 8,073
Issuance of common shares in exchange for services  
Issuance of common shares in exchange for services, shares       177,276        
Retroactive application of recapitalization due to the Business Combination  
Retroactive application of recapitalization due to the Business Combination, shares (437,874) (364,043)   (493,420)        
Exercise of OMN stock options upon Business Combination   8 $ 8
Exercise of OMN stock options upon Business Combination, shares       6,648       6,648,000
Issuance of OMN warrants to board of directors     1,198 $ 1,198
Balance at Dec. 31, 2022 $ 9,634 $ 8,010 17,644   13,657 (57,660) (26,359)
Balance, shares at Dec. 31, 2022 3,415,923 2,839,957   4,033,170        
Stock-based compensation expense   368 368
Net loss   (7,843) (7,843)
Issuance of OMN warrants in conjunction with convertible promissory notes   1,935 1,935
Balance at Mar. 31, 2023 $ 9,634 $ 8,010 17,644   15,960 (65,503) (31,899)
Balance, shares at Mar. 31, 2023 3,415,923 2,839,957   4,033,170        
Balance at Dec. 31, 2022 $ 9,634 $ 8,010 17,644   13,657 (57,660) (26,359)
Balance, shares at Dec. 31, 2022 3,415,923 2,839,957   4,033,170        
Net loss               (31,284)
Balance at Sep. 30, 2023 $ 9,650 $ 8,010 17,660   23,488 (88,944) (47,796)
Balance, shares at Sep. 30, 2023 3,421,596 2,839,957   4,299,083        
Balance at Dec. 31, 2022 $ 9,634 $ 8,010 17,644   13,657 (57,660) (26,359)
Balance, shares at Dec. 31, 2022 3,415,923 2,839,957   4,033,170        
Issuance of Series A-2 Preferred Stock $ 16 16   16
Issuance of Series A-2 Preferred Stock. shares 5,673              
Stock-based compensation expense   1,475 1,475
Net loss   (33,780) (33,780) [2]
Issuance of OMN warrants in conjunction with convertible promissory notes   9,207 9,207
Issuance of common shares in exchange for services  
Issuance of common shares in exchange for services, shares       265,914        
Exercise of OMN stock options upon Business Combination  
Exercise of OMN stock options upon Business Combination, shares       543,056       613,510,000
Exercise of OMN warrants upon Business Combination  
Exercise of OMN warrants upon Business Combination, shares       3,420,945        
Conversion of OMN convertible promissory notes upon Business Combination $ 1   47,935 47,936
Conversion of OMN convertible promissory notes upon Business Combination, shares       5,475,362        
Conversion of preferred stock to common stock upon Business Combination $ (9,650) $ (8,010) (17,660) $ 1   17,659
Conversion of preferred stock to common stock upon Business Combination, shares (3,421,596) (2,839,957)   6,261,553        
Issuance of common stock upon Business Combination with Data Knights, net of liabilities assumed and transaction costs   (11,937) (11,937)
Issuance of common stock upon Business Combination with Data Knights, net of liabilities assumed and transaction costs, shares       3,572,232        
Balance at Dec. 31, 2023 $ 2 77,996 (91,440) (13,442)
Balance, shares at Dec. 31, 2023   23,572,232      
Balance at Mar. 31, 2023 $ 9,634 $ 8,010 17,644   15,960 (65,503) (31,899)
Balance, shares at Mar. 31, 2023 3,415,923 2,839,957   4,033,170        
Stock-based compensation expense   280 280
Net loss   (9,601) (9,601)
Issuance of OMN warrants in conjunction with convertible promissory notes   2,165 2,165
Issuance of common shares in exchange for services  
Issuance of common shares in exchange for services, shares       177,275        
Balance at Jun. 30, 2023 $ 9,634 $ 8,010 17,644   18,405 (75,104) (39,055)
Balance, shares at Jun. 30, 2023 3,415,923 2,839,957   4,210,445        
Stock-based compensation expense   798 798
Net loss   (13,840) (13,840)
Issuance of OMN warrants in conjunction with convertible promissory notes   4,285 4,285
Issuance of common shares in exchange for services  
Issuance of common shares in exchange for services, shares       88,638        
Issuance of Legacy ONMD Series A-2 Preferred Stock $ 16 16   16
Issuance of Legacy ONMD Series A-2 Preferred Stock, shares 5,673,000              
Balance at Sep. 30, 2023 $ 9,650 $ 8,010 17,660   23,488 (88,944) (47,796)
Balance, shares at Sep. 30, 2023 3,421,596 2,839,957   4,299,083        
Balance at Dec. 31, 2023 $ 2 77,996 (91,440) (13,442)
Balance, shares at Dec. 31, 2023   23,572,232      
Issuance of Series A-2 Preferred Stock       242 242
Issuance of Series A-2 Preferred Stock. shares       277,778        
Stock-based compensation expense       137 137
Repurchase of common stock       (529) (529)
Repurchase of common stock, shares       (187,745)        
Net loss (2,109) (2,109)
Balance at Mar. 31, 2024 $ 2 $ (529) 78,375 (93,549) (15,701)
Balance, shares at Mar. 31, 2024       23,850,010 (187,745)      
Balance at Dec. 31, 2023 $ 2 77,996 (91,440) (13,442)
Balance, shares at Dec. 31, 2023   23,572,232      
Repurchase of common stock, shares         (187,745)      
Net loss               (7,755)
Balance at Sep. 30, 2024 $ 2 $ (529) 85,455 (99,196) (14,268)
Balance, shares at Sep. 30, 2024       28,175,172 (187,745)      
Balance at Mar. 31, 2024 $ 2 $ (529) 78,375 (93,549) (15,701)
Balance, shares at Mar. 31, 2024       23,850,010 (187,745)      
Stock-based compensation expense       103 103
Net loss (3,589) (3,589)
Vesting of restricted stock units      
Vesting of restricted stock units, shares       200,000        
Balance at Jun. 30, 2024 $ 2 $ (529) 78,478 (97,138) (19,187)
Balance, shares at Jun. 30, 2024       24,050,010 (187,745)      
Stock-based compensation expense       207 207
Net loss (2,058) (2,058)
Issuance of common stock and pre-funded warrants in connection with private placements, net of issuance costs       6,270 6,270
Issuance of common stock and pre-funded warrants in connection with private placements, net of issuance costs, shares       3,598,850        
Issuance of common stock to settle Yorkville commitment fee       500 500
Issuance of common stock to settle Yorkville commitment fee, shares       526,312        
Balance at Sep. 30, 2024 $ 2 $ (529) $ 85,455 $ (99,196) $ (14,268)
Balance, shares at Sep. 30, 2024       28,175,172 (187,745)      
[1] Accumulated effects of adjustments due to the restatement of the consolidated statement of operations for the year ended December 31, 2022.
[2] Accumulated effects of adjustments due to the restatement of the consolidated statement of operations for the year ended December 31, 2023.