XML 79 R72.htm IDEA: XBRL DOCUMENT v3.24.3
Fair Value Measurements - Additional Information (Details) - USD ($)
1 Months Ended 3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Feb. 02, 2024
May 31, 2023
Mar. 31, 2024
Feb. 29, 2024
May 31, 2023
Mar. 31, 2023
Sep. 30, 2024
Sep. 30, 2023
Jun. 30, 2024
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Jul. 01, 2024
May 20, 2024
May 08, 2024
Apr. 24, 2024
Feb. 20, 2024
Feb. 01, 2024
Nov. 10, 2023
Nov. 13, 2022
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Fair value liabilities, measurements transfers between levels                   $ 0                    
Gain (loss) on change in fair value             $ 956,000 $ 0   201,000 $ 0                  
Convertible Note paid off             4,784,000     4,784,000   $ 904,000                
Derivative liability             156,000     $ 156,000   $ 591,000                
Risk free rate                   0.00% 3.70%                  
Fair value of warrants             (5,902,000) 0   $ (9,148,000) $ (2,266,000)                  
Change in fair value of convertible notes             0 0   316,000 252,000                  
Asset Purchase Agreement [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Contingent payment recognized for earn out $ 0                                      
Contingent liability             1,300,000     $ 1,300,000                    
Weighted Average Threshold Consecutive Trading Days                   10 days                    
Sale of stock number of shares issued in transaction                   2,400                    
Maximum number of earn-out shares                   566,642                    
Accrued earn out gain                   $ 1,300,000                    
Fair value of contingent payments             0     $ 0                    
CLMBR, Inc. [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Sale of stock number of shares issued in transaction                   5,000                    
CLMBR Sales B2B Channel [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Sale of stock number of shares issued in transaction                   2,400                    
Loss Restoration Derivative [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Gain (loss) on change in fair value             1,000,000     $ 100,000                    
Loss restoration derivative                               $ 60,000.00        
Loss restoration derivative in current assets             (20,000.00)     $ (20,000.00)                    
Risk free rate                   4.70%   0.00%                
December 2023 Derivative [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Convertible Note paid off             0     $ 0                    
November 2023 Warrants [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Derivative liability             0     0   $ 200,000                
Fair value of warrants             2,000.000     200,000                    
December 2023 Warrants [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Warrant shares, exercised                 23,112                      
Derivative liability             0     $ 0   $ 400,000                
Risk free rate                   0.00%   3.80%                
Fair value of warrants             0     $ 300,000                    
Warrant to purchase shares of common stock                 288,900     77,020                
Conversion price reduced                 $ 4                      
Amount of warrant shares                 $ 90,000.00                      
Common stock, warrant                 288,900     77,020                
February 2024 Warrants [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Derivative liability             3,000.000     $ 3,000.000               $ 1,800,000    
Risk free rate                   4.40%   0.00%                
Fair value of warrants             50,000.00     $ 1,800,000                    
Warrant to purchase shares of common stock                                   75,000    
Amount of warrant shares                                   $ 6,000,000    
Common stock, warrant                                   75,000    
Woodway Warrants [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Derivative liability                                 $ 300,000      
Fair value of the warrant             0     $ 0                    
Risk free rate                   4.30%   0.00%                
Fair value of warrants             5,000.000     $ 300,000                    
Registered Direct Placement Agent Warrants [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Derivative liability                             $ 50,000.00          
Fair value of the warrant             0     $ 0                    
Risk free rate                   4.30%   0.00%                
Fair value of warrants             5,000.000     $ 50,000.00                    
Registered Direct Offering Warrants [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Derivative liability                           $ 700,000            
Fair value of the warrant             2,000.000     $ 2,000.000                    
Risk free rate                   4.30%   0.00%                
Fair value of warrants             100,000     $ 700,000                    
Best Efforts A-1 Warrants [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Derivative liability                         $ 2,700,000              
Fair value of the warrant             100,000     $ 100,000                    
Risk free rate                   3.60%   0.00%                
Fair value of warrants             2,600,000     $ 2,600,000                    
Best Efforts Offering Pre-Funded Warrants [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Derivative liability                         3,700,000              
Fair value of the warrant             0     0                    
Fair value of warrants             1,100,000     1,100,000                    
Best Efforts A-2 Warrants [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Derivative liability                         1,900,000              
Fair value of the warrant             40,000.00     $ 40,000.00                    
Risk free rate                   3.80%   0.00%                
Fair value of warrants             1,900,000     $ 1,900,000                    
Best Efforts Placement Agent Warrants [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Derivative liability                         $ 200,000              
Fair value of the warrant             7,000.000     $ 7,000.000                    
Risk free rate                   3.60%   0.00%                
Fair value of warrants             200,000     $ 200,000                    
November 2022 Convertible Notes [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Conversion of common stock, shares   14,129                                    
November 2022 Convertible Notes [Member] | Warrants [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Fair value of warrants               0     2,300,000                  
Warrant to purchase shares of common stock                                       2,307
Common stock, warrant                                       2,307
Bridge Note Financing [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Loss on extinguishment of debt                   $ (275,000)                    
Bridge Note Financing [Member] | Warrants [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Discount rate                   21.00%                    
Derivative liability                                     $ 1,700,000  
Convertible Notes [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Change in fair value of convertible notes               $ 0     $ 300,000                  
Conversion of common stock, shares         14,129                              
Derivative [Member] | December 2023 Derivative [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Gain (loss) on change in fair value             0     $ 100,000                    
Series A Convertible Preferred Stock | Bridge Note Financing [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Change in fair value of convertible notes           $ 300,000                            
Loss on extinguishment of debt     $ (300,000) $ (300,000)                                
Series A preferred stock [Member] | December 2023 Warrants [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Fair value of warrants             0     400,000                    
Warrant to purchase shares of common stock                 375,000                      
Common stock, warrant                 375,000                      
Warrant One [Member] | December 2023 Warrants [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Warrant to purchase shares of common stock                 265,788                      
Common stock, warrant                 265,788                      
Fair Value, Recurring [Member]                                        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                        
Assets, fair value disclosure             $ 2,288,000     $ 2,288,000