XML 63 R48.htm IDEA: XBRL DOCUMENT v3.25.0.1
Schedule of Based on Relative Fair Value Allocation of Proceeds and Costs (Details) - USD ($)
$ in Thousands
12 Months Ended
Jan. 11, 2024
Dec. 15, 2023
Jul. 14, 2023
Dec. 31, 2024
Dec. 31, 2023
Debt Instrument [Line Items]          
Relative Fair Value $ 3,785 $ 18,554 $ 21,818    
Allocation Percentage 100.00% 100.00% 100.00%    
Allocation of Proceeds $ 1,405 $ 7,788 $ 8,715 $ 1,405 $ 16,503
Allocation of Costs (66) (166) (201)    
Warrant Repricing   (1,568)      
Allocation of Proceeds, Net 1,339 6,054 8,514    
July 2023 Convertible Notes [Member]          
Debt Instrument [Line Items]          
Relative Fair Value     $ 8,715    
Allocation Percentage     39.94%    
Allocation of Proceeds     $ 3,481    
Allocation of Costs     (80)    
Allocation of Proceeds, Net     3,401    
December 2023 Convertible Notes [Member]          
Debt Instrument [Line Items]          
Relative Fair Value $ 1,750 $ 9,059      
Allocation Percentage 46.24% 48.83%      
Allocation of Proceeds $ 650 $ 3,803      
Allocation of Costs (31) (81)      
Warrant Repricing   (766)      
Allocation of Proceeds, Net 619 2,956      
July 2023 Warrants [Member]          
Debt Instrument [Line Items]          
Relative Fair Value     $ 13,103    
Allocation Percentage     60.06%    
Allocation of Proceeds     $ 5,234    
Allocation of Costs     (121)    
Allocation of Proceeds, Net     $ 5,113    
December 2023 Warrants [Member]          
Debt Instrument [Line Items]          
Relative Fair Value $ 2,035 $ 9,495      
Allocation Percentage 53.76% 51.17%      
Allocation of Proceeds $ 755 $ 3,985      
Allocation of Costs (35) (85)      
Warrant Repricing   (802)      
Allocation of Proceeds, Net $ 720 $ 3,098