XML 16 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Condensed Consolidated Statements of Changes in Stockholders' Deficit (Unaudited) - USD ($)
$ in Thousands
Common Stock [Member]
Treasury Stock, Common [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2024 $ 2 $ (529) $ 86,146 $ (101,569) $ (15,950)
Balance, shares at Dec. 31, 2024 28,175,172        
Balance treasury, shares at Dec. 31, 2024   (187,745)      
Stock-based compensation expense 208 208
Net loss (1,902) (1,902)
Issuance of common stock in connection with September 2024 private placement
Issuance of common stock in connection with September 2024 private placement, shares 1,473,696        
Partial conversion of Yorkville Note 1,094 1,094
Partial conversion of Yorkville Note, shares 1,111,708        
Balance at Mar. 31, 2025 $ 2 $ (529) 87,448 (103,471) (16,550)
Balance, shares at Mar. 31, 2025 30,760,576        
Balance treasury, shares at Mar. 31, 2025   (187,745)      
Balance at Dec. 31, 2025 $ 5 $ (529) 101,929 (104,370) $ (2,965)
Balance, shares at Dec. 31, 2025 51,984,473        
Balance treasury, shares at Dec. 31, 2025   (187,745)     187,745
Issuance of common stock in connection with Yorkville SEPA 408 $ 408
Issuance of common stock in connection with Yorkville SEPA, shares 400,000        
Issuance of common stock in connection with subscription agreement with related party 500 500
Issuance of common stock in connection with subscription agreements with related parties, shares 595,238        
Stock-based compensation expense 431 431
Net loss (2,453) (2,453)
Balance at Mar. 31, 2026 $ 5 $ (529) $ 103,268 $ (106,823) $ (4,079)
Balance, shares at Mar. 31, 2026 52,979,711        
Balance treasury, shares at Mar. 31, 2026   (187,745)     187,745