XML 68 R57.htm IDEA: XBRL DOCUMENT v3.25.1
Loan Payable (Details)
 1 Months Ended 12 Months Ended
Dec. 18, 2024
USD ($)
shares
Dec. 13, 2024
USD ($)
payment
volume
day
$ / shares
shares
Oct. 24, 2024
USD ($)
tranche
$ / shares
shares
Feb. 22, 2021
USD ($)
Nov. 30, 2024
USD ($)
$ / shares
shares
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Sep. 26, 2024
USD ($)
Jul. 12, 2024
payment
$ / shares
Mar. 04, 2024
Jan. 12, 2024
Nov. 09, 2023
shares
Short-term Debt [Line Items]                        
Payment of debt issuance costs           $ 438,000 $ 0          
Number of warrants exercised on net basis (in shares) | shares                       207,448
Warrants and rights outstanding, term (in years)                   5 years 5 years  
Loss on debt extinguishment           4,258,000 0          
December Loan Agreement | Loans Payable                        
Short-term Debt [Line Items]                        
Initial borrowing capacity   $ 2,000,000.0                    
Payment of debt issuance costs   $ 300,000                    
Weekly installments | payment   40                    
Weekly installments payments   $ 68,000                    
Installments payments on or before January 13,2025 $ 2,400,000                      
Installments payments after January 13, 2025   $ 2,700,000                    
Debt instrument, convertible, conversion price (in dollars per share) | $ / shares   $ 5.92                    
Convertible threshold (as percent)   80.00%                    
Lowest volume weighted average closing prices | volume   4                    
Trading days | day   20                    
Fair value of warrants   $ 100,000                    
Warrants and rights outstanding, term (in years)   5 years                    
Expected term   5 years 3 days                    
Stock price (in dollars per share) | $ / shares   $ 5.92                    
Exercise price (in dollars per share) | $ / shares   $ 5.92                    
Volatility rate (as percent)   100.00%                    
Risk interest rate (as percent)   4.25%                    
Loss on debt extinguishment 800,000                      
Default interest derivative $ 0                      
December Loan Agreement | Loans Payable | J.J. Astor & Co. Warrants                        
Short-term Debt [Line Items]                        
Number of warrants exercised on net basis (in shares) | shares 285,715 28,572                    
Convertible promissory notes | Convertible Debt                        
Short-term Debt [Line Items]                        
Initial borrowing capacity     $ 3,000,000.0         $ 2,300,000        
Payment of debt issuance costs     $ 100,000   $ 100,000              
Debt instrument, convertible, conversion price (in dollars per share) | $ / shares     $ 8.05           $ 7.45      
Number of warrants exercised on net basis (in shares) | shares     357,143                  
Fair value of warrants     $ 2,000,000.0                  
Expected term     5 years 6 months   5 years 4 months 17 days              
Stock price (in dollars per share) | $ / shares     $ 7.41   $ 7.84              
Exercise price (in dollars per share) | $ / shares     $ 8.05   $ 7.41              
Volatility rate (as percent)     97.50%   97.50%              
Risk interest rate (as percent)     4.05%   4.08%              
Loss on debt extinguishment         $ 3,200,000              
Additional loss on extinguishment         300,000              
Default interest derivative     $ 0     0            
Interest rate (as percent)     15.00%           15.00%      
Number of periodic payments | payment                 4      
Debt instrument, prepayment penalty fee (as percent)                 10.00%      
Debt instrument, number of tranches | tranche     2                  
Debt instrument, initial principal amount     $ 2,000,000.0                  
Debt instrument, additional amount     $ 1,000,000.0                  
Debt issuance costs         $ 500,000              
Class of warrant or right, beneficially owned to exceed percentage, (as percent)     9.99%                  
Debt instrument, capital expenditures     $ 100,000                  
Debt instrument prepayment fee percentage (as percent)     10.00%                  
Calculated effective interest rate         348.00%              
Loans payable           4,700,000            
Accrued interest           100,000            
Long-term debt, due in 2025           4,700,000            
Unamortized debt discount (premium)           1,300,000            
Convertible promissory notes | Convertible Debt | Share-Based Payment Arrangement, Tranche One                        
Short-term Debt [Line Items]                        
Debt instrument, convertible, conversion price (in dollars per share) | $ / shares     $ 7.41                  
Fair value of warrants     $ 800,000                  
Expected term     5 years 5 months 8 days                  
Stock price (in dollars per share) | $ / shares     $ 8.82                  
Exercise price (in dollars per share) | $ / shares     $ 7.41                  
Volatility rate (as percent)     97.50%                  
Risk interest rate (as percent)     4.33%                  
Debt issuance costs     $ 1,300,000                  
Aggregate debt premium         $ 700,000              
Calculated effective interest rate         37.00%              
Convertible promissory notes | Convertible Debt | Share-Based Payment Arrangement, Tranche Two                        
Short-term Debt [Line Items]                        
Debt issuance costs     $ 700,000                  
Aggregate debt premium         $ 300,000              
Calculated effective interest rate         18.00%              
Convertible promissory notes | Convertible Debt | SIV Warrants                        
Short-term Debt [Line Items]                        
Number of warrants exercised on net basis (in shares) | shares         193,273              
Convertible promissory notes | Convertible Debt | SIV Warrants | Share-Based Payment Arrangement, Tranche One                        
Short-term Debt [Line Items]                        
Number of warrants exercised on net basis (in shares) | shares     269,950                  
July Convertible Note | Convertible Debt                        
Short-term Debt [Line Items]                        
Aggregate debt premium         $ 500,000              
Unamortized discount         $ 1,200,000              
Unamortized debt discount (premium)           $ (1,200,000)            
Term Loan                        
Short-term Debt [Line Items]                        
Initial borrowing capacity       $ 40,000,000.0                
Interest rate (as percent)       12.00%                
Calculated effective interest rate       126.00%   28.20%            
Proceeds from issuance of convertible notes       $ 25,000,000.0                
Amount no longer available for borrowing       $ 15,000,000.0                
Debt term       2 years                
Unamortized debt discount (premium)       $ 15,800,000                
Percentage of debt discount in excess of initial face value       62.60%                
Interest expense amortization           $ 45,700 $ 1,400,000