XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Stockholders' Equity (Deficit) (Unaudited) - USD ($)
$ in Thousands
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2023 $ 2 $ 104,441 $ (99,650) $ 4,793
Balance, shares at Dec. 31, 2023 1,517,628      
Issuance of RSUs
Issuance of RSUs, shares   4,771      
Stock based compensation 720 720
Net loss   (16,363) (16,363)
Exercise of pre-funded warrants $ 1 (1)
Exercise of pre-funded warrants, shares   1,055,000      
Conversion of Series B-1 Preferred into Series B-2 Preferred and common stock $ 4 3,566 3,570
Conversion of Series B-1 Preferred into Series B-2 Preferred and common stock, shares 3,790 3,952,393      
Issuance of Series B-3 upon exercise of warrants 12,810 12,810
Issuance of Series B-3 upon exercise of warrants, shares 7,998        
Balance at Sep. 30, 2024 $ 7 121,536 (116,013) 5,530
Balance, shares at Sep. 30, 2024 11,788 6,529,792      
Balance at Jun. 30, 2024 $ 5 121,250 (110,344) 10,911
Balance, shares at Jun. 30, 2024 12,804 5,094,184      
Conversion of Series B Preferred into Common $ 2 (2)
Conversion of Series B Preferred into Common, shares (1,016) 1,435,608      
Stock based compensation     288   288
Net loss       (5,669) (5,669)
Balance at Sep. 30, 2024 $ 7 121,536 (116,013) 5,530
Balance, shares at Sep. 30, 2024 11,788 6,529,792      
Balance at Dec. 31, 2024 $ 9 121,833 (117,409) 4,433
Balance, shares at Dec. 31, 2024 10,129 8,873,932      
Issuance of Series C Preferred 8,500 8,500
Issuance of Series C Preferred, shares 8,500        
Issuance of Series D Preferred, net of receivable from shareholder
Issuance of Series D Preferred, net of receivable from shareholder, shares 3,019        
Conversion of Series B Preferred into Common $ 2 (2)
Conversion of Series B Preferred into Common, shares (1,316) 1,859,508      
Conversion of Series C Preferred into Common $ 1 (1)
Conversion of Series C Preferred into Common, shares (281) 449,673      
Issuance of RSUs      
Issuance of RSUs, shares   225,000      
Stock based compensation 662 662
Net loss (16,176) (16,176)
Conversion of Series B-3 Preferred into Common
Conversion of Series B-3 Preferred into Common, shares (170) 240,210      
Balance at Sep. 30, 2025 $ 12 130,992 (133,585) (2,581)
Balance, shares at Sep. 30, 2025 19,881 11,648,323      
Balance at Jun. 30, 2025 $ 9 122,259 (126,936) (4,668)
Balance, shares at Jun. 30, 2025 9,234 10,138,567      
Issuance of Series C Preferred 8,500   8,500
Issuance of Series C Preferred, shares 8,500        
Issuance of Series D Preferred, net of receivable from shareholder
Issuance of Series D Preferred, net of receivable from shareholder, shares 3,019        
Conversion of Series B Preferred into Common $ 1 (2) (1)
Conversion of Series B Preferred into Common, shares (591) 835,083      
Conversion of Series C Preferred into Common $ 2 (1) 1
Conversion of Series C Preferred into Common, shares (281) 449,673      
Issuance of RSUs  
Issuance of RSUs, shares   225,000      
Stock based compensation 236 236
Net loss (6,649) (6,649)
Balance at Sep. 30, 2025 $ 12 $ 130,992 $ (133,585) $ (2,581)
Balance, shares at Sep. 30, 2025 19,881 11,648,323