XML 67 R45.htm IDEA: XBRL DOCUMENT v3.25.1
SIGNIFICANT TRANSACTIONS (Details Narrative)
$ / shares in Units, $ in Thousands
1 Months Ended 12 Months Ended
Nov. 12, 2024
USD ($)
$ / shares
shares
Oct. 15, 2024
shares
Sep. 05, 2024
USD ($)
$ / shares
shares
Aug. 23, 2024
USD ($)
$ / shares
shares
Jul. 30, 2024
USD ($)
$ / shares
shares
Jul. 18, 2024
USD ($)
Jun. 27, 2024
USD ($)
$ / shares
shares
Apr. 30, 2024
Apr. 22, 2024
USD ($)
$ / shares
shares
Feb. 13, 2024
$ / shares
Jan. 03, 2024
shares
Apr. 17, 2023
shares
Apr. 13, 2023
$ / shares
shares
Nov. 30, 2024
USD ($)
$ / shares
shares
Dec. 31, 2024
USD ($)
$ / shares
shares
Dec. 31, 2023
USD ($)
$ / shares
shares
Feb. 15, 2024
shares
Shares of Common Stock | shares                             791,609 208,914 35,932
Share price | $ / shares                             $ 49.0 $ 30  
Common stock share price | $ / shares                             $ 0.001 $ 0.001  
Gross proceeds from public offering $ 10,000                                
Reverse stock split               one-for-five                  
Debt instrument face amount     $ 227 $ 11 $ 1,415                        
Warrants to purchase shares | shares             15,000                    
Notes payable description             The June 27 Notes bear simple interest at a rate of 3% per annum and are due and payable in cash on the earlier of: (a) 12 months from the date of the June 27 Note; or (b) the date the Company raises third-party equity capital in an amount equal to or in excess of $1,000 (the “Maturity Date”). The Company may prepay the June 27 Notes at any time prior to the Maturity Date without penalty. If an event of default occurs, the then-outstanding principal amount of the June 27 Notes plus any unpaid accrued interest will accelerate and become immediately payable in cash.                    
exercise price | $ / shares             $ 99                    
Warrants and rights outstanding term             5 years                    
Proceeds from notes         1,450   $ 15                    
Fair value of warrants         $ 2,550   $ 85               $ 798    
Debt discount rate         28.65%   28.65%                    
Volatility         122.80%   245.00%                 220.00%  
Risk free interest rate         4.78%   4.52%                 4.70%  
Interest expense                             44  
Stock issued during period shares issued for services | shares   985                              
Settlement of debt loss                           $ 79      
Expected term years         10 years                        
Embedded conversion feature percentage         200.00%                        
Fair value of embedded derivative liability         $ 35                        
Fair value issuance                             11,925    
Conversion amount                             2,284  
Loss on settlement debt $ 3,175   1,278 216                     (4,758)  
Equity fair value disclosure     1,505 238                          
Equity issuance costs                             1,217  
Fair value cash raised                             10,000    
Loss on equity issuance                             1,925  
Series A Common Warrant [Member]                                  
Warrants to purchase shares | shares 359,712                                
exercise price | $ / shares $ 36.2                                
Series B Common Warrant [Member]                                  
Warrants to purchase shares | shares 359,712,000                                
exercise price | $ / shares $ 36.2                                
Prefunded Warrants [Member]                                  
Share price | $ / shares 27.80                                
Series A Warrant [Member]                                  
Share price | $ / shares 6.17                                
exercise price | $ / shares $ 36.2                                
Fair value of warrants                             230    
Risk free interest rate 4.32%                                
Expected term years 5 years                                
Fair value issuance $ 1,659                           1,659    
volatility 96.3                                
Series B Warrant [Member]                                  
Share price | $ / shares $ 6.17                                
exercise price | $ / shares $ 36.2                                
Fair value of warrants                             565    
Risk free interest rate 4.30%                                
Expected term years 2 years 6 months                                
Fair value issuance $ 10,266                           $ 10,266    
volatility 378.6                                
Convertible Notes Payable [Member]                                  
Debt instrument face amount           $ 360                      
Debt instrument interest rate           8.00%                      
Conversion price           $ 360                      
Interest expense     $ 101                            
Stock issued during period shares issued for services | shares     4,955                            
Conversion price | $ / shares     $ 20.4                            
Unsecured Promissory Notes [Member]                                  
Debt instrument face amount             $ 100                    
Private Placement [Member]                                  
Shares issued | shares                 3,968                
Common stock share price | $ / shares                 $ 126                
Gross proceeds from public offering                 $ 500                
IPO [Member]                                  
Share price | $ / shares $ 27.78                                
Exchange Agreement [Member]                                  
Lock-up period conditions                   (a) sell or contract to sell Shares at a price higher than $0.5 per Share on any trading day up to 10% of the daily volume of Shares or (b) sell or contract to sell Shares at a price higher than $0.8 per Share on any trading day with no volume limitation.              
Share price | $ / shares                   $ 100.00              
Warrants Agreement [Member] | Convertible Promissory Notes [Member]                                  
Debt instrument face amount         $ 4,000                        
Debt instrument interest rate         8.00%                        
Prefunded Warrants [Member]                                  
Pre-funded warrants | shares                     19,765            
Shares issued | shares                       19,765 19,765        
Warrants to purchase shares | shares 237,845                                
exercise price | $ / shares $ 0.02                       $ 0.001        
Shares issued | shares 237,845                                
Warrant [Member]                                  
Shares of Common Stock | shares                                 43,820
Conversion price | $ / shares                           $ 31.2      
Common Stock [Member]                                  
Shares issued | shares 121,867                       53,765   121,867    
Interest expense                           $ 305      
Stock issued during period shares issued for services | shares                           9,760,000      
Fair value of common stock                           $ 60      
Series A Common Warrant [Member]                                  
Stock issued during period shares issued for services | shares                           9,760      
Derivative liabilities                           $ 43      
Series B Common Warrant [Member]                                  
Stock issued during period shares issued for services | shares                           9,760      
Derivative liabilities                           $ 279      
First Warrant [Member]                                  
Shares issued | shares         106,667                        
exercise price | $ / shares         $ 37.50                        
Second Warrant [Member]                                  
Shares issued | shares         76,191                        
exercise price | $ / shares         $ 52.50                        
Third Warrant [Member]                                  
Shares issued | shares         59,259                        
exercise price | $ / shares         $ 67.50                        
June 30 Notes [Member]                                  
Shares issued | shares 132,036                                
Interest expense $ 4,093                                
Conversion price | $ / shares $ 31.0                                
Fair value of the derivative liability $ 1,978                                
Conversion amount 37                                
Fair value of the warrant related derivatives 4,377                                
Fair value of the warrant related derivatives book value $ 813                                
June 30 Notes [Member] | Series A Warrants [Member]                                  
Shares issued | shares 132,036                                
Derivative liabilities $ 609                                
Fair value issuance $ 813                                
June 30 Notes [Member] | Series B Warrants [Member]                                  
Shares issued | shares 132,036                                
Derivative liabilities $ 3,768                                
June 27 Notes [Member]                                  
Interest expense     $ 113 $ 20                          
Stock issued during period shares issued for services | shares   12,712                              
Conversion price | $ / shares       $ 20.4                          
August 23 Warrant [Member]                                  
Warrants and rights outstanding term       10 years                          
Warrants exercisable       Aug. 16, 2025                          
August 23 Warrant One [Member]                                  
Warrants to purchase shares | shares       535                          
exercise price | $ / shares       $ 37.5                          
August Twenty Three Warrant Two [Member]                                  
Warrants to purchase shares | shares       382                          
exercise price | $ / shares       $ 52.5                          
August 23 Warrant Three [Member]                                  
Warrants to purchase shares | shares       297                          
exercise price | $ / shares       $ 67.5                          
July 18 Notes [Member]                                  
Interest expense     $ 146                            
July 27 Notes [Member]                                  
Conversion price | $ / shares     $ 20.4                            
September Five Warrants [Member]                                  
Warrants and rights outstanding term     10 years                            
Warrants exercisable     Aug. 16, 2025                            
September 5 Warrants One [Member]                                  
Warrants to purchase shares | shares     6,915                            
exercise price | $ / shares     $ 37.5                            
September Five Warrants Two [Member]                                  
Warrants to purchase shares | shares     4,940                            
exercise price | $ / shares     $ 52.5                            
September Five Warrants Third [Member]                                  
Warrants to purchase shares | shares     3,842                            
exercise price | $ / shares     $ 67.5