XML 56 R45.htm IDEA: XBRL DOCUMENT v3.25.2
Note 3 - Fair Value Measurements - Fair Value Valuation Assumptions (Details)
3 Months Ended 6 Months Ended
Jun. 30, 2025
USD ($)
Jun. 30, 2024
USD ($)
Jun. 30, 2025
USD ($)
Jun. 30, 2024
USD ($)
Non-cash gain on changes in fair value of warrant liability $ (0) $ 80,000 $ (0) $ (114,000)
Pre-amendment June 14, 2024 [Member] | September 2022, November 2022, and May 2023 Warrants [Member]        
Total Value $ 66,000,000   $ 66,000,000  
Pre-amendment June 14, 2024 [Member] | September 2022, November 2022, and May 2023 Warrants [Member] | Measurement Input, Exercise Price [Member] | Minimum [Member]        
Measurement Input 8.75   8.75  
Measurement Input 8.75   8.75  
Pre-amendment June 14, 2024 [Member] | September 2022, November 2022, and May 2023 Warrants [Member] | Measurement Input, Exercise Price [Member] | Maximum [Member]        
Measurement Input 52.5   52.5  
Measurement Input 52.5   52.5  
Pre-amendment June 14, 2024 [Member] | September 2022, November 2022, and May 2023 Warrants [Member] | Measurement Input, Share Price [Member]        
Measurement Input 2.51   2.51  
Measurement Input 2.51   2.51  
Pre-amendment June 14, 2024 [Member] | September 2022, November 2022, and May 2023 Warrants [Member] | Measurement Input, Option Volatility [Member]        
Measurement Input 0.893   0.893  
Measurement Input 0.893   0.893  
Pre-amendment June 14, 2024 [Member] | September 2022, November 2022, and May 2023 Warrants [Member] | Measurement Input, Risk Free Interest Rate [Member] | Minimum [Member]        
Measurement Input 0.0427   0.0427  
Measurement Input 0.0427   0.0427  
Pre-amendment June 14, 2024 [Member] | September 2022, November 2022, and May 2023 Warrants [Member] | Measurement Input, Risk Free Interest Rate [Member] | Maximum [Member]        
Measurement Input 0.0508   0.0508  
Measurement Input 0.0508   0.0508  
Pre-amendment June 14, 2024 [Member] | September 2022, November 2022, and May 2023 Warrants [Member] | Measurement Input, Expected Dividend Rate [Member]        
Measurement Input 0   0  
Measurement Input 0   0  
Pre-amendment June 14, 2024 [Member] | September 2022, November 2022, and May 2023 Warrants [Member] | Measurement Input, Expected Term [Member] | Minimum [Member]        
Measurement Input 1   1  
Measurement Input 1   1  
Pre-amendment June 14, 2024 [Member] | September 2022, November 2022, and May 2023 Warrants [Member] | Measurement Input, Expected Term [Member] | Maximum [Member]        
Measurement Input 4.4   4.4  
Measurement Input 4.4   4.4  
Prior to Ratchet, March 24, 2024 [Member] | Series C Preferred Stock [Member]        
Total Value [1] $ 500,000   $ 500,000  
Prior to Ratchet, March 24, 2024 [Member] | Series C Preferred Stock [Member] | Measurement Input, Exercise Price [Member]        
Measurement Input 8.75   8.75  
Prior to Ratchet, March 24, 2024 [Member] | Series C Preferred Stock [Member] | Measurement Input, Share Price [Member]        
Measurement Input 4.77   4.77  
Prior to Ratchet, March 24, 2024 [Member] | Series C Preferred Stock [Member] | Measurement Input, Option Volatility [Member]        
Measurement Input 0.799   0.799  
Prior to Ratchet, March 24, 2024 [Member] | Series C Preferred Stock [Member] | Measurement Input, Risk Free Interest Rate [Member]        
Measurement Input 0.0551   0.0551  
Prior to Ratchet, March 24, 2024 [Member] | Series C Preferred Stock [Member] | Measurement Input, Expected Dividend Rate [Member]        
Measurement Input 0   0  
Prior to Ratchet, March 24, 2024 [Member] | Series C Preferred Stock [Member] | Measurement Input, Expected Term [Member]        
Measurement Input 0.1   0.1  
Issuance, March 25, 2024 [Member] | Unsecured Convertible Notes [Member]        
Total value, embedded $ 200,000   $ 200,000  
Issuance, March 25, 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Exercise Price [Member]        
Measurement input, embedded derivative 4.9   4.9  
Issuance, March 25, 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Share Price [Member]        
Measurement input, embedded derivative 4.51   4.51  
Issuance, March 25, 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Option Volatility [Member]        
Measurement input, embedded derivative 0.869   0.869  
Issuance, March 25, 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Risk Free Interest Rate [Member]        
Measurement input, embedded derivative 0.0454   0.0454  
Issuance, March 25, 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Expected Dividend Rate [Member]        
Measurement input, embedded derivative 0   0  
Issuance, March 25, 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Expected Term [Member]        
Measurement input, embedded derivative 2   2  
Issuance, March 25, 2024 [Member] | March 2024 Warrant [Member]        
Total Value $ 100,000   $ 100,000  
Issuance, March 25, 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Exercise Price [Member]        
Measurement Input 4.9   4.9  
Measurement Input 4.9   4.9  
Issuance, March 25, 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Share Price [Member]        
Measurement Input 4.55   4.55  
Measurement Input 4.55   4.55  
Issuance, March 25, 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Price Volatility [Member]        
Measurement Input 0.869   0.869  
Measurement Input 0.869   0.869  
Issuance, March 25, 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Risk Free Interest Rate [Member]        
Measurement Input 0.0424   0.0424  
Measurement Input 0.0424   0.0424  
Issuance, March 25, 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Expected Dividend Rate [Member]        
Measurement Input 0   0  
Measurement Input 0   0  
Issuance, March 25, 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Expected Term [Member]        
Measurement Input 5.5   5.5  
Measurement Input 5.5   5.5  
Post amendment June 14, 2024 [Member] | September 2022, November 2022, and May 2023 Warrants [Member]        
Total Value $ 100,000,000   $ 100,000,000  
Non-cash gain on changes in fair value of warrant liability     $ 70,000  
Post amendment June 14, 2024 [Member] | September 2022, November 2022, and May 2023 Warrants [Member] | Measurement Input, Exercise Price [Member]        
Measurement Input 2.5   2.5  
Measurement Input 2.5   2.5  
Post amendment June 14, 2024 [Member] | September 2022, November 2022, and May 2023 Warrants [Member] | Measurement Input, Share Price [Member]        
Measurement Input 2.51   2.51  
Measurement Input 2.51   2.51  
Post amendment June 14, 2024 [Member] | September 2022, November 2022, and May 2023 Warrants [Member] | Measurement Input, Option Volatility [Member]        
Measurement Input 0.893   0.893  
Measurement Input 0.893   0.893  
Post amendment June 14, 2024 [Member] | September 2022, November 2022, and May 2023 Warrants [Member] | Measurement Input, Risk Free Interest Rate [Member] | Minimum [Member]        
Measurement Input 0.0427   0.0427  
Measurement Input 0.0427   0.0427  
Post amendment June 14, 2024 [Member] | September 2022, November 2022, and May 2023 Warrants [Member] | Measurement Input, Risk Free Interest Rate [Member] | Maximum [Member]        
Measurement Input 0.0508   0.0508  
Measurement Input 0.0508   0.0508  
Post amendment June 14, 2024 [Member] | September 2022, November 2022, and May 2023 Warrants [Member] | Measurement Input, Expected Dividend Rate [Member]        
Measurement Input 0   0  
Measurement Input 0   0  
Post amendment June 14, 2024 [Member] | September 2022, November 2022, and May 2023 Warrants [Member] | Measurement Input, Expected Term [Member] | Minimum [Member]        
Measurement Input 1   1  
Measurement Input 1   1  
Post amendment June 14, 2024 [Member] | September 2022, November 2022, and May 2023 Warrants [Member] | Measurement Input, Expected Term [Member] | Maximum [Member]        
Measurement Input 4.4   4.4  
Measurement Input 4.4   4.4  
After Ratchet, March 24, 2024 [Member] | Series C Preferred Stock [Member]        
Total Value [1] $ 900,000   $ 900,000  
Deemed dividend     $ 400  
After Ratchet, March 24, 2024 [Member] | Series C Preferred Stock [Member] | Measurement Input, Exercise Price [Member]        
Measurement Input 4.9   4.9  
After Ratchet, March 24, 2024 [Member] | Series C Preferred Stock [Member] | Measurement Input, Share Price [Member]        
Measurement Input 4.77   4.77  
After Ratchet, March 24, 2024 [Member] | Series C Preferred Stock [Member] | Measurement Input, Option Volatility [Member]        
Measurement Input 0.799   0.799  
After Ratchet, March 24, 2024 [Member] | Series C Preferred Stock [Member] | Measurement Input, Risk Free Interest Rate [Member]        
Measurement Input 0.0551   0.0551  
After Ratchet, March 24, 2024 [Member] | Series C Preferred Stock [Member] | Measurement Input, Expected Dividend Rate [Member]        
Measurement Input 0   0  
After Ratchet, March 24, 2024 [Member] | Series C Preferred Stock [Member] | Measurement Input, Expected Term [Member]        
Measurement Input 0.1   0.1  
Stockholder Approval May 28 2024 [Member] | Unsecured Convertible Notes [Member]        
Total value, embedded $ 200,000   $ 200,000  
Gain, embedded derivative     $ (82,000)  
Stockholder Approval May 28 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Exercise Price [Member]        
Measurement input, embedded derivative 4.9   4.9  
Stockholder Approval May 28 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Share Price [Member]        
Measurement input, embedded derivative 4.94   4.94  
Stockholder Approval May 28 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Option Volatility [Member]        
Measurement input, embedded derivative 0.839   0.839  
Stockholder Approval May 28 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Risk Free Interest Rate [Member]        
Measurement input, embedded derivative 0.0494   0.0494  
Stockholder Approval May 28 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Expected Dividend Rate [Member]        
Measurement input, embedded derivative 0   0  
Stockholder Approval May 28 2024 [Member] | Unsecured Convertible Notes [Member] | Measurement Input, Expected Term [Member]        
Measurement input, embedded derivative 1.8   1.8  
Stockholder Approval May 28 2024 [Member] | March 2024 Warrant [Member]        
Total Value $ 100,000   $ 100,000  
Non-cash gain on changes in fair value of warrant liability     $ (28,000)  
Stockholder Approval May 28 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Exercise Price [Member]        
Measurement Input 4.9   4.9  
Measurement Input 4.9   4.9  
Stockholder Approval May 28 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Share Price [Member]        
Measurement Input 4.94   4.94  
Measurement Input 4.94   4.94  
Stockholder Approval May 28 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Price Volatility [Member]        
Measurement Input 0.839   0.839  
Measurement Input 0.839   0.839  
Stockholder Approval May 28 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Risk Free Interest Rate [Member]        
Measurement Input 0.0456   0.0456  
Measurement Input 0.0456   0.0456  
Stockholder Approval May 28 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Expected Dividend Rate [Member]        
Measurement Input 0   0  
Measurement Input 0   0  
Stockholder Approval May 28 2024 [Member] | March 2024 Warrant [Member] | Measurement Input, Expected Term [Member]        
Measurement Input 5.3   5.3  
Measurement Input 5.3   5.3  
Stockholder Approval May 28 2024 [Member] | The December 2023 Warrants [Member]        
Total Value $ 200,000   $ 200,000  
Non-cash gain on changes in fair value of warrant liability     $ (51,000)  
Stockholder Approval May 28 2024 [Member] | The December 2023 Warrants [Member] | Measurement Input, Exercise Price [Member]        
Measurement Input 8.75   8.75  
Measurement Input 8.75   8.75  
Stockholder Approval May 28 2024 [Member] | The December 2023 Warrants [Member] | Measurement Input, Share Price [Member]        
Measurement Input 4.94   4.94  
Measurement Input 4.94   4.94  
Stockholder Approval May 28 2024 [Member] | The December 2023 Warrants [Member] | Measurement Input, Price Volatility [Member]        
Measurement Input 0.839   0.839  
Measurement Input 0.839   0.839  
Stockholder Approval May 28 2024 [Member] | The December 2023 Warrants [Member] | Measurement Input, Risk Free Interest Rate [Member]        
Measurement Input 0.0456   0.0456  
Measurement Input 0.0456   0.0456  
Stockholder Approval May 28 2024 [Member] | The December 2023 Warrants [Member] | Measurement Input, Expected Dividend Rate [Member]        
Measurement Input 0   0  
Measurement Input 0   0  
Stockholder Approval May 28 2024 [Member] | The December 2023 Warrants [Member] | Measurement Input, Expected Term [Member]        
Measurement Input 5.1   5.1  
Measurement Input 5.1   5.1  
Reporting Date, December 31, 2023 [Member] | The December 2023 Warrants [Member]        
Total Value $ 300,000   $ 300,000  
Reporting Date, December 31, 2023 [Member] | The December 2023 Warrants [Member] | Measurement Input, Exercise Price [Member]        
Measurement Input 8.75   8.75  
Measurement Input 8.75   8.75  
Reporting Date, December 31, 2023 [Member] | The December 2023 Warrants [Member] | Measurement Input, Share Price [Member]        
Measurement Input 7.14   7.14  
Measurement Input 7.14   7.14  
Reporting Date, December 31, 2023 [Member] | The December 2023 Warrants [Member] | Measurement Input, Price Volatility [Member]        
Measurement Input 0.793   0.793  
Measurement Input 0.793   0.793  
Reporting Date, December 31, 2023 [Member] | The December 2023 Warrants [Member] | Measurement Input, Risk Free Interest Rate [Member]        
Measurement Input 0.0385   0.0385  
Measurement Input 0.0385   0.0385  
Reporting Date, December 31, 2023 [Member] | The December 2023 Warrants [Member] | Measurement Input, Expected Dividend Rate [Member]        
Measurement Input 0   0  
Measurement Input 0   0  
Reporting Date, December 31, 2023 [Member] | The December 2023 Warrants [Member] | Measurement Input, Expected Term [Member]        
Measurement Input 5.5   5.5  
Measurement Input 5.5   5.5  
[1] Includes value of incremental shares underlying preferred stock and adjusted for probability of occurrence.