XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Unaudited Condensed Consolidated Statements of Changes in Shareholders' Equity (Deficit) - USD ($)
$ in Thousands
Private Placement [Member]
Preferred Stock [Member]
Private Placement [Member]
Preferred Stock to be Issued [Member]
Private Placement [Member]
Common Stock [Member]
Private Placement [Member]
Common Stock to be Issued [Member]
Private Placement [Member]
Additional Paid-in Capital [Member]
Private Placement [Member]
Retained Earnings [Member]
Private Placement [Member]
Units Offering [Member]
Preferred Stock [Member]
Units Offering [Member]
Preferred Stock to be Issued [Member]
Units Offering [Member]
Common Stock [Member]
Units Offering [Member]
Common Stock to be Issued [Member]
Units Offering [Member]
Additional Paid-in Capital [Member]
Units Offering [Member]
Retained Earnings [Member]
Units Offering [Member]
Series C Preferred Stock Units Offering [Member]
Series C Preferred Stock [Member]
Preferred Stock [Member]
Series C Preferred Stock Units Offering [Member]
Series C Preferred Stock [Member]
Preferred Stock to be Issued [Member]
Series C Preferred Stock Units Offering [Member]
Series C Preferred Stock [Member]
Common Stock [Member]
Series C Preferred Stock Units Offering [Member]
Series C Preferred Stock [Member]
Common Stock to be Issued [Member]
Series C Preferred Stock Units Offering [Member]
Series C Preferred Stock [Member]
Additional Paid-in Capital [Member]
Series C Preferred Stock Units Offering [Member]
Series C Preferred Stock [Member]
Retained Earnings [Member]
Series C Preferred Stock Units Offering [Member]
Series C Preferred Stock [Member]
Shares Issued for Conversion of Promissory Notes [Member]
Preferred Stock [Member]
Shares Issued for Conversion of Promissory Notes [Member]
Preferred Stock to be Issued [Member]
Shares Issued for Conversion of Promissory Notes [Member]
Common Stock [Member]
Shares Issued for Conversion of Promissory Notes [Member]
Common Stock to be Issued [Member]
Shares Issued for Conversion of Promissory Notes [Member]
Additional Paid-in Capital [Member]
Shares Issued for Conversion of Promissory Notes [Member]
Retained Earnings [Member]
Shares Issued for Conversion of Promissory Notes [Member]
Conversion of Debt Into Common Stock [Member]
Preferred Stock [Member]
Conversion of Debt Into Common Stock [Member]
Preferred Stock to be Issued [Member]
Conversion of Debt Into Common Stock [Member]
Common Stock [Member]
Conversion of Debt Into Common Stock [Member]
Common Stock to be Issued [Member]
Conversion of Debt Into Common Stock [Member]
Additional Paid-in Capital [Member]
Conversion of Debt Into Common Stock [Member]
Retained Earnings [Member]
Conversion of Debt Into Common Stock [Member]
Evoke Neuroscience, Inc. [Member]
Preferred Stock [Member]
Evoke Neuroscience, Inc. [Member]
Preferred Stock to be Issued [Member]
Evoke Neuroscience, Inc. [Member]
Common Stock [Member]
Evoke Neuroscience, Inc. [Member]
Common Stock to be Issued [Member]
Evoke Neuroscience, Inc. [Member]
Additional Paid-in Capital [Member]
Evoke Neuroscience, Inc. [Member]
Retained Earnings [Member]
Evoke Neuroscience, Inc. [Member]
Conversion of Series B Preferred Stock Into Common Stock [Member]
Preferred Stock [Member]
Conversion of Series B Preferred Stock Into Common Stock [Member]
Preferred Stock to be Issued [Member]
Conversion of Series B Preferred Stock Into Common Stock [Member]
Common Stock [Member]
Conversion of Series B Preferred Stock Into Common Stock [Member]
Common Stock to be Issued [Member]
Conversion of Series B Preferred Stock Into Common Stock [Member]
Additional Paid-in Capital [Member]
Conversion of Series B Preferred Stock Into Common Stock [Member]
Retained Earnings [Member]
Conversion of Series B Preferred Stock Into Common Stock [Member]
Preferred Stock [Member]
Preferred Stock to be Issued [Member]
Common Stock [Member]
Common Stock to be Issued [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
BALANCE (in shares) at Dec. 31, 2023                                                                                                   1,676,165 (1,516,199) 3,678,550 1,516,199      
BALANCE at Dec. 31, 2023                                                                                                   $ 0   $ 0   $ 76,733 $ (76,624) $ 109
Shares issued for conversion (in shares)                             86,999 0 0 0                                                 (1,516,199) 1,516,199 1,516,199 (1,516,199)                    
Shares issued for conversion                             $ 0   $ 0   $ 945 $ 0 $ 945                                           $ 0   $ 0   $ 0 $ 0 $ 0              
Share-based compensation expense (in shares)               0 0 0 0                                                                                          
Share-based compensation expense               $ 0   $ 0   $ 59 $ 0 $ 59                                                                                    
Net loss                                                                                                   $ 0   $ 0   0 (1,122) (1,122)
BALANCE (in shares) at Mar. 31, 2024                                                                                                   246,965 0 5,194,749 0      
BALANCE at Mar. 31, 2024                                                                                                   $ 0   $ 0   77,737 (77,746) (9)
BALANCE (in shares) at Dec. 31, 2023                                                                                                   1,676,165 (1,516,199) 3,678,550 1,516,199      
BALANCE at Dec. 31, 2023                                                                                                   $ 0   $ 0   76,733 (76,624) 109
Net loss                                                                                                               (2,386)
BALANCE (in shares) at Jun. 30, 2024                                                                                                   246,965 0 5,194,749 0      
BALANCE at Jun. 30, 2024                                                                                                   $ 0   $ 0   77,795 (79,010) (1,215)
BALANCE (in shares) at Mar. 31, 2024                                                                                                   246,965 0 5,194,749 0      
BALANCE at Mar. 31, 2024                                                                                                   $ 0   $ 0   77,737 (77,746) (9)
Shares issued for offering (in shares)                             0 0 0 0                                                                            
Shares issued for offering                             $ 0   $ 0   $ 0 $ 0 $ 0                                                                      
Shares issued for conversion (in shares)                                                                                     0 0 0 0                    
Shares issued for conversion                                                                                     $ 0   $ 0   $ 0 $ 0 $ 0              
Share-based compensation expense (in shares)               0 0 0 0                                                                                          
Share-based compensation expense               $ 0   $ 0   58 0 58                                                                                    
Net loss                                                                                                   $ 0   $ 0   0 (1,264) (1,264)
BALANCE (in shares) at Jun. 30, 2024                                                                                                   246,965 0 5,194,749 0      
BALANCE at Jun. 30, 2024                                                                                                   $ 0   $ 0   77,795 (79,010) (1,215)
BALANCE (in shares) at Dec. 31, 2024                                                                                                   0   8,122,060 0      
BALANCE at Dec. 31, 2024                                                                                                   $ 0   $ 0   86,709 (87,084) (375)
Shares issued for offering (in shares) 0 0 547,737 0                                                                                                        
Shares issued for offering $ 0   $ 0   $ 1,464 $ 0 $ 1,464                                                                                                  
Shares issued - warrants exercised (in shares)                                                                                                   0 0 2,186,595 0      
Shares issued - warrants exercised                                                                                                   $ 0   $ 1   8,827 0 8,828
Shares issued for conversion (in shares)                                           0 0 800,000 0                                                              
Shares issued for conversion                                           $ 0   $ 0   $ 12,329 $ 0 $ 12,329                                                        
Shares issues for consulting services (in shares)                                                                                                   0 0 22,344 0      
Shares issues for consulting services                                                                                                   $ 0   $ 0   32 0 32
Share-based compensation expense (in shares)               0 0 0 0                                                                                          
Share-based compensation expense               $ 0   $ 0   247 0 247                                                                                    
Deemed dividend on warrant inducement                                                                                                             (4,410) (4,410)
Net loss                                                                                                   $ 0   $ 0   0 (12,930) (12,930)
BALANCE (in shares) at Mar. 31, 2025                                                                                                   0 0 11,678,736 0      
BALANCE at Mar. 31, 2025                                                                                                   $ 0   $ 1   109,608 (104,424) 5,185
BALANCE (in shares) at Dec. 31, 2024                                                                                                   0   8,122,060 0      
BALANCE at Dec. 31, 2024                                                                                                   $ 0   $ 0   86,709 (87,084) (375)
Net loss                                                                                                               (14,763)
BALANCE (in shares) at Jun. 30, 2025                                                                                                   0 0 13,298,838 0      
BALANCE at Jun. 30, 2025                                                                                                   $ 0   $ 1   118,356 (106,257) 12,100
BALANCE (in shares) at Mar. 31, 2025                                                                                                   0 0 11,678,736 0      
BALANCE at Mar. 31, 2025                                                                                                   $ 0   $ 1   109,608 (104,424) 5,185
Shares issued for offering (in shares) 0 0 340,000 0                                                                                                        
Shares issued for offering $ 0   $ 0   $ 1,135 $ 0 $ 1,135                                                                                                  
Shares issued for conversion (in shares)                                                         0 0 37,549 0                                                
Shares issued for conversion                                                         $ 0   $ 0   $ 383 $ 0 $ 383                                          
Share-based compensation expense (in shares)               0 0 45,411 0                                                                                          
Share-based compensation expense               $ 0   $ 0   $ 77 $ 0 $ 77                                                                                    
Deemed dividend on warrant inducement                                                                                                           4,410   4,410
Net loss                                                                                                   $ 0   $ 0   0 (1,833) (1,833)
Shares issued for Evoke acquisition (in shares)                                                                       0 0 857,142 0                                  
Shares issued for Evoke acquisition                                                                       $ 0   $ 0   $ 2,743 $ 0 $ 2,743                            
BALANCE (in shares) at Jun. 30, 2025                                                                                                   0 0 13,298,838 0      
BALANCE at Jun. 30, 2025                                                                                                   $ 0   $ 1   $ 118,356 $ (106,257) $ 12,100