XML 49 R34.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Fair Value of Financial Instruments (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Fair Value Disclosures [Abstract] |
Schedule of Liabilities Measured at Fair Value | The following tables summarize the liabilities that are measured at fair value as of December 31, 2024 and December 31, 2023 (in thousands): Schedule of Liabilities Measured at Fair Value
Description |  | Level |  | December 31, 2024 |  |  | December 31, 2023 |
Liabilities: |  |  |  |  |  |  |  |  |  |
Warrant liabilities - Q1-22 warrants |  | 3 |  | $ | 1 |  |  | $ | 116 |
Market Cap Contingent Consideration |  | 3 |  | $ | 41 |  |  | $ | 107 |
Liability fair value disclosure |  | 3 |  | $ | 41 |  |  | $ | 107 |
Schedule of Changes in Warrant Liabilities | The following table presents the changes in the liabilities measured at fair value from January 1, 2024 through December 31, 2024 (in thousands): Schedule of Changes in Warrant Liabilities
|  | Warrant Liabilities |  |  | Derivative Liability |  |  | Contingent Consideration |
Fair value at January 1, 2024 |  | $ | 116 |  |  | $ | - |  |  | $ | 107 |
Reclassification of Exchanged Warrants from equity to liability |  |  | 11,244 |  |  |  | - |  |  |  | - |
Initial measurement of Bridge Notes derivative liability |  |  | - |  |  |  | 5,566 |  |  |  | - |
Change in fair value |  |  | (414 | ) |  |  | (220 | ) |  |  | (66 | )
Reclassification of Exchanged Warrants and Bridge Notes |  |  |  |  |  |  |  |  |  |  |  |
derivative liability to equity |  |  | (10,945 | ) |  |  | (5,346 | ) |  |  | - |
Reclassification of Exchanged Warrants and Bridge Notes derivative liability to equity |  |  | (10,945 | ) |  |  | (5,346 | ) |  |  | - |
Fair value at December 31, 2024 |  | $ | 1 |  |  | $ | - |  |  | $ | 41 |
Schedule of Fair Value and Carrying Values of Convertible Notes | The table below is provided for comparative purposes only and presents information about the fair value of the Company’s Convertible Notes relative to the carrying values recognized in the condensed consolidated balance sheet as of December 31, 2023 (in thousands). Schedule of Fair Value and Carrying Values of Convertible Notes
|  |  |  | December 31, 2023 |
|  | Level |  | Carrying Value |  |  | Fair Value |
Convertible Notes |  | 3 |  | $ | 16,616 |  |  | $ | 17,594 |

X
- Definition Tabular disclosure of financial instrument measured at fair value on recurring or nonrecurring basis. Includes, but is not limited to, instrument classified in shareholders' equity. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 3: http://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 100 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-100 Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-3 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the fair value of financial instruments, including financial assets and financial liabilities, and the measurements of those instruments, assets, and liabilities. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 11 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-11 + Details
Name: | us-gaap_FairValueByBalanceSheetGroupingTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_FairValueDisclosuresAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of derivative liabilities at fair value. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDerivativeLiabilitiesAtFairValueTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration