XML 26 R5.htm IDEA: XBRL DOCUMENT v3.24.1
CONSOLIDATED STATEMENTS OF CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' EQUITY (DEFICIT) - USD ($)
$ in Thousands
Preferred Stock [Member]
Series A 12% Convertible Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Deficit [Member]
Total
Beginning balance at Dec. 31, 2021         $ 1,723
Beginning balance (in shares) at Dec. 31, 2021         176
Ending balance at Dec. 31, 2022         $ 1,723
Ending balance (in shares) at Dec. 31, 2022         176
Beginning balance at Dec. 31, 2021 $ 527 $ 59 $ 271,001 $ (270,694) $ 893
Beginning balance (in shares) at Dec. 31, 2021 1,302,500 59,341,305      
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Series A 12% convertible preferred stock dividend     40 (40)  
Series A 12% convertible preferred stock dividend (in shares)   25,625      
Series C super dividend redeemable convertible preferred stock dividend     57 (57)  
Series C super dividend redeemable convertible preferred stock dividend (in shares)   35,200      
Conversion of Series A Convertible Preferred to common $ (17)   17    
Conversion of Series A Convertible Preferred to common (in shares) (42,500) 7,287      
Issuance of common stock purchase warrants in connection with related party line of credit     899   899
Stock-based compensation expense     3,067   3,067
Stock-based compensation expense (in shares)   16,588      
Net loss       (38,776) (38,776)
Ending balance at Dec. 31, 2022 $ 510 $ 59 275,081 (309,567) (33,917)
Ending balance (in shares) at Dec. 31, 2022 1,260,000 59,426,005      
Ending balance at Dec. 31, 2023         $ 1,723
Ending balance (in shares) at Dec. 31, 2023         176
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Series A 12% convertible preferred stock dividend     50 (50)  
Series A 12% convertible preferred stock dividend (in shares)   25,200      
Series C super dividend redeemable convertible preferred stock dividend     70 (70)  
Series C super dividend redeemable convertible preferred stock dividend (in shares)   35,200      
Conversion of Series A Convertible Preferred to common $ (10)   10    
Conversion of Series A Convertible Preferred to common (in shares) (25,000) 4,257      
Issuance of common stock from exercise of warrants   $ 2 10,031   $ 10,033
Issuance of common stock from exercise of warrants (in shares)   2,236,204      
Issuance of common stock purchase warrants in connection with related party line of credit     671   671
Warrant modification     3,619 (3,619)  
Stock-based compensation expense     2,315   2,315
Stock-based compensation expense (in shares)   126,048      
Net loss       (41,066) (41,066)
Ending balance at Dec. 31, 2023 $ 500 $ 61 $ 291,847 $ (354,372) $ (61,964)
Ending balance (in shares) at Dec. 31, 2023 1,235,000 61,852,914