XML 230 R81.htm IDEA: XBRL DOCUMENT v3.25.0.1
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
Dec. 07, 2023
Nov. 10, 2023
May 31, 2023
Nov. 30, 2024
Oct. 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
Dec. 31, 2022
Jul. 01, 2024
May 20, 2024
May 08, 2024
Apr. 24, 2024
Feb. 20, 2024
Feb. 01, 2024
Nov. 13, 2022
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Convertible Note paid off                   $ 4,784,000     $ 4,784,000   $ 904,000 $ 4,270,000              
Gain Loss On Change In Fair Value Of Convertible Notes                   0 $ 0   (316,000) $ (252,000) (306,000) 107,000              
Change in fair value of convertible notes                   0 0   316,000 252,000 306,000 $ (107,000)              
Fair value liabilities, measurements transfers between levels                         0   0                
Gain (loss) on change in fair value                   956,000 0   201,000 0                  
Preferred stock, shares outstanding                               0              
Change in fair value of warrants                   (5,902,000) 0   (9,148,000) $ (2,266,000) (2,405,000) $ (478,000)              
Warrant liabilities                   156,000     $ 156,000   $ 591,000 $ 3,004,000              
Risk free rate                         0.00% 3.70% 3.70% 3.30%              
Sale of stock number of shares issued in transaction         224,480 224,480                                  
November Bridge Notes [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Secured promissory notes losses                             $ 100,000                
December 2023 Derivatives [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Convertible Note paid off                   0     $ 0                    
December 2023 Derivatives [Member] | 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                    
Loss Restoration Agreement Derivative [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Loss restoration derivative                                       $ 60,000.00      
Loss restoration derivative in current assets                   20,000.00     20,000.00                    
Gain (loss) on change in fair value                   1,000,000     $ 100,000                    
Risk free rate                         4.70%   0.00%                
Warrants [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Change in fair value of warrants                           $ 2,300,000 $ 2,400,000 $ 500,000              
Risk free rate   3.80% 3.80%                                        
November 2023 Warrants Member                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Change in fair value of warrants                   2,000.000     $ 200,000                    
Warrant liabilities                   0     0   $ 200,000                
December 2023 Warrants [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Conversion price reduced                       $ 400                      
Amount of warrant shares                       $ 90,000.00                      
Common stock, warrant                       2,889     770                
Warrant shares, exercised                       231                      
Change in fair value of warrants                   0     300,000                    
Warrant liabilities                   0     $ 0   $ 400,000                
Risk free rate                           3.80%                
February 2024 Warrants [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Amount of warrant shares                                           $ 6,000,000  
Common stock, warrant                                           750  
Change in fair value of warrants                   50,000.00     $ 1,800,000                    
Warrant liabilities                   3,000.000     $ 3,000.000                 $ 1,800,000  
Risk free rate                         4.40%                  
Woodway Warrants [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Fair value of the warrant                   0     $ 0                    
Change in fair value of warrants                   5,000.000     $ 300,000                    
Warrant liabilities                                         $ 300,000    
Risk free rate                         4.30%   0.00%                
Registered Direct Placement Agent Warrants [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Fair value of the warrant                   0     $ 0                    
Change in fair value of warrants                   5,000.000     $ 50,000.00                    
Warrant liabilities                                     $ 50,000.00        
Risk free rate                         4.30%   0.00%                
Registered Offering Warrants [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Fair value of the warrant                   2,000.000     $ 2,000.000                    
Change in fair value of warrants                   100,000     $ 700,000                    
Warrant liabilities                                   $ 700,000          
Risk free rate                         4.30%                  
Common Stock Warrants Best Efforts Offering Pre Funded Warrants [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Fair value of the warrant                   0     $ 0                    
Change in fair value of warrants                   1,100,000     1,100,000                    
Warrant liabilities                                 $ 3,700,000            
Best Efforts A-1 Warrants [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Fair value of the warrant                   100,000     100,000                    
Change in fair value of warrants                   2,600,000     $ 2,600,000                    
Warrant liabilities                                 2,700,000            
Risk free rate                         3.60%                  
Best Efforts A-2 Warrants [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Fair value of the warrant                   40.00     $ 40.00                    
Change in fair value of warrants                   1,900,000     $ 1,900,000                    
Warrant liabilities                                 1,900,000            
Risk free rate                         3.80%   0.00%                
Common Stock Warrants Best Efforts Placement Agent [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Fair value of the warrant                   7,000.000     $ 7,000.000                    
Change in fair value of warrants                   200,000     $ 200,000                    
Warrant liabilities                                 $ 200,000            
Risk free rate                         3.60%                  
November 2022 Convertible Notes [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Conversion of common stock, shares       141                                      
November 2022 Convertible Notes [Member] | Warrants [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Common stock, warrant                                             23
Change in fair value of warrants                     0     2,300,000 $ 2,300,000                
Discount rate                               21.70%              
Warrant liabilities                                             $ 3,500,000
December 2023 Convertible Notes [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Convertible notes gains                             100,000                
December 2023 Convertible Notes [Member] | Warrants [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Change in fair value of warrants                             100,000                
Warrant liabilities                             500,000                
Long term liability                             400,000                
Convertible Notes [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Gain Loss On Change In Fair Value Of Convertible Notes                     0     300,000 (300,000) $ 100,000              
Change in fair value of convertible notes                     $ 0     $ (300,000) $ 300,000 (100,000)              
Conversion of common stock, shares               141                              
Bridge Notes [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Loss upon extinguishment of debt                         $ 275,000                    
Bridge Notes [Member] | Warrants [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Discount rate                         21.00%   21.00%                
Warrant liabilities     $ 1,700,000                                        
Secured Debt [Member] | Warrants [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Change in fair value of warrants                             $ 40,000.00                
Warrant liabilities     $ 200,000                                        
Long term liability                             200,000                
Asset Purchase Agreement [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Weighted Average Threshold Consecutive Trading Days                         10 days                    
Contingent liability                   1,300,000     $ 1,300,000                    
Contingent Payment Recognized for Earn Out $ 0                                            
Fair Value Of Contingent Liabilities                   0     0                    
Accrued Earn Out Gain Loss                         $ 1,300,000                    
Sale of stock number of shares issued in transaction                         2,400                    
Maximum Number of Earn-Out Shares                         5,666                    
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                    
Business to Business [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                    
Series A Convertible Preferred Stock [Member] | Bridge Notes [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Loss upon extinguishment of debt             $ 300,000                                
Gain Loss On Change In Fair Value Of Convertible Notes                 $ 300,000                            
Change in fair value of convertible notes                 $ (300,000)                            
Warrant One [Member] | December 2023 Warrants [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Common stock, warrant                       2,658                      
Series A Preferred Stock [Member] | December 2023 Warrants [Member]                                              
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                              
Common stock, warrant                       375,000                      
Change in fair value of warrants                   0     $ 400,000                    
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   $ 0 $ 0