XML 55 R44.htm IDEA: XBRL DOCUMENT v3.25.1
Note 3 - Fair Value Measurements - Fair Value Valuation Assumptions (Details)
$ in Thousands
3 Months Ended
Mar. 31, 2025
USD ($)
Mar. 31, 2024
USD ($)
Non-cash gain on changes in fair value of warrant liability $ (0) $ (194)
Issuance, March 25, 2024 [Member] | March 2024 Warrant [Member]    
Total Value $ 100  
Issuance, March 25, 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Exercise Price [Member]    
Measurement Input 4.9  
Issuance, March 25, 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Share Price [Member]    
Measurement Input 4.55  
Issuance, March 25, 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Price Volatility [Member]    
Measurement Input 0.869  
Issuance, March 25, 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Risk Free Interest Rate [Member]    
Measurement Input 0.0424  
Issuance, March 25, 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Expected Dividend Rate [Member]    
Measurement Input 0  
Issuance, March 25, 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Expected Term [Member]    
Measurement Input 5.5  
Issuance, March 25, 2024 [Member] | Unsecured Convertible Notes [Member]    
Total value, embedded $ 200  
Issuance, March 25, 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Exercise Price [Member]    
Measurement input, embedded derivative 4.9  
Issuance, March 25, 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Share Price [Member]    
Measurement input, embedded derivative 4.51  
Issuance, March 25, 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Option Volatility [Member]    
Measurement input, embedded derivative 0.869  
Issuance, March 25, 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Risk Free Interest Rate [Member]    
Measurement input, embedded derivative 0.0454  
Issuance, March 25, 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Expected Dividend Rate [Member]    
Measurement input, embedded derivative 0  
Issuance, March 25, 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Expected Term [Member]    
Measurement input, embedded derivative 2  
Reporting Date, March 31, 2024 [Member] | March 2024 Warrant [Member]    
Total Value $ 100  
Non-cash gain on changes in fair value of warrant liability $ 21  
Reporting Date, March 31, 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Exercise Price [Member]    
Measurement Input 4.9  
Reporting Date, March 31, 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Share Price [Member]    
Measurement Input 3.5  
Reporting Date, March 31, 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Price Volatility [Member]    
Measurement Input 0.869  
Reporting Date, March 31, 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Risk Free Interest Rate [Member]    
Measurement Input 0.0421  
Reporting Date, March 31, 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Expected Dividend Rate [Member]    
Measurement Input 0  
Reporting Date, March 31, 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Expected Term [Member]    
Measurement Input 5.5  
Reporting Date, March 31, 2024 [Member] | Unsecured Convertible Notes [Member]    
Total value, embedded $ 200  
Gain, embedded derivative $ (65)  
Reporting Date, March 31, 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Exercise Price [Member]    
Measurement input, embedded derivative 4.9  
Reporting Date, March 31, 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Share Price [Member]    
Measurement input, embedded derivative 3.5  
Reporting Date, March 31, 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Option Volatility [Member]    
Measurement input, embedded derivative 0.869  
Reporting Date, March 31, 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Risk Free Interest Rate [Member]    
Measurement input, embedded derivative 0.0459  
Reporting Date, March 31, 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Expected Dividend Rate [Member]    
Measurement input, embedded derivative 0  
Reporting Date, March 31, 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Expected Term [Member]    
Measurement input, embedded derivative 2  
Issuance, May 1, 2023 [Member] | May 2023 Warrants [Member]    
Total Value $ 300  
Issuance, May 1, 2023 [Member] | May 2023 Warrants [Member] | Measurement Input, Exercise Price [Member]    
Measurement Input 8.75  
Issuance, May 1, 2023 [Member] | May 2023 Warrants [Member] | Measurement Input, Share Price [Member]    
Measurement Input 7.14  
Issuance, May 1, 2023 [Member] | May 2023 Warrants [Member] | Measurement Input, Price Volatility [Member]    
Measurement Input 0.793  
Issuance, May 1, 2023 [Member] | May 2023 Warrants [Member] | Measurement Input, Risk Free Interest Rate [Member] | Minimum [Member]    
Measurement Input 0.0385  
Issuance, May 1, 2023 [Member] | May 2023 Warrants [Member] | Measurement Input, Expected Dividend Rate [Member]    
Measurement Input 0  
Issuance, May 1, 2023 [Member] | May 2023 Warrants [Member] | Measurement Input, Expected Term [Member] | Minimum [Member]    
Measurement Input 5.5  
Stockholder Approval, June 9, 2023 [Member] | May 2023 Warrants [Member]    
Total Value $ 200  
Stockholder Approval, June 9, 2023 [Member] | May 2023 Warrants [Member] | Measurement Input, Exercise Price [Member]    
Measurement Input 8.75  
Stockholder Approval, June 9, 2023 [Member] | May 2023 Warrants [Member] | Measurement Input, Share Price [Member]    
Measurement Input 3.5  
Stockholder Approval, June 9, 2023 [Member] | May 2023 Warrants [Member] | Measurement Input, Price Volatility [Member]    
Measurement Input 0.923  
Stockholder Approval, June 9, 2023 [Member] | May 2023 Warrants [Member] | Measurement Input, Expected Dividend Rate [Member]    
Measurement Input 0  
Series C Preferred Stock [Member] | Prior to Ratchet, March 24, 2024 [Member]    
Total Value [1] $ 500  
Series C Preferred Stock [Member] | Prior to Ratchet, March 24, 2024 [Member] | Measurement Input, Exercise Price [Member]    
Measurement Input 8.75  
Series C Preferred Stock [Member] | Prior to Ratchet, March 24, 2024 [Member] | Measurement Input, Option Volatility [Member]    
Measurement Input 0.799  
Series C Preferred Stock [Member] | Prior to Ratchet, March 24, 2024 [Member] | Measurement Input, Risk Free Interest Rate [Member]    
Measurement Input 0.0551  
Series C Preferred Stock [Member] | Prior to Ratchet, March 24, 2024 [Member] | Measurement Input, Expected Dividend Rate [Member]    
Measurement Input 0  
Series C Preferred Stock [Member] | Prior to Ratchet, March 24, 2024 [Member] | Measurement Input, Expected Term [Member]    
Measurement Input 0.1  
Series C Preferred Stock [Member] | After Ratchet, March 24, 2024 [Member]    
Total Value [1] $ 900  
Deemed dividend $ 380  
Series C Preferred Stock [Member] | After Ratchet, March 24, 2024 [Member] | Measurement Input, Exercise Price [Member]    
Measurement Input 4.9  
Series C Preferred Stock [Member] | After Ratchet, March 24, 2024 [Member] | Measurement Input, Option Volatility [Member]    
Measurement Input 0.799  
Series C Preferred Stock [Member] | After Ratchet, March 24, 2024 [Member] | Measurement Input, Risk Free Interest Rate [Member]    
Measurement Input 0.0551  
Series C Preferred Stock [Member] | After Ratchet, March 24, 2024 [Member] | Measurement Input, Expected Dividend Rate [Member]    
Measurement Input 0  
Series C Preferred Stock [Member] | After Ratchet, March 24, 2024 [Member] | Measurement Input, Expected Term [Member]    
Measurement Input 0.1  
[1] Includes value of incremental shares underlying preferred stock and adjusted for probability of occurrence.