XML 16 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statement of Changes in Stockholders’ Equity (Unaudited) - USD ($)
$ in Thousands
Redemption Value
Series 9 Preferred Stock
Common Stock
Additional Paid-In Capital
Accumulated Other Comprehensive (Loss) Income
Accumulated Deficit
Total
Balance at Dec. 31, 2023 $ 26,330 $ (57,959) $ (31,629)
Balance (in Shares) at Dec. 31, 2023 12,791        
Common and preferred shares issued via merger $ 11,302 14,303 25,605
Common and preferred shares issued via merger (in Shares) 11,302 8,303        
Common shares issued for conversion of debt 9,614 9,614
Common shares issued for conversion of debt (in Shares) 11,551        
Inducement loss on debt conversions 6,732 6,732
Common shares issued to Xeriant, Inc.
Common shares issued to Xeriant, Inc. (in Shares) 1,194        
Common shares issued for cashless exercise of warrants and options
Common shares issued for cashless exercise of warrants and options (in Shares) 1,928        
Capital contribution - forgiveness of related party payable 380 380
Stock-based compensation 5,792 5,792
Stock-based compensation (in Shares) 3,911        
Cumulative translation adjustment (166) (166)
Series 9 preferred stock dividend accrued (61) (61)
Net loss (2,602) (2,602)
Balance at Mar. 31, 2024 $ 11,302 63,090 (166) (60,561) 13,665
Balance (in Shares) at Mar. 31, 2024 11,302 39,678        
Balance at Dec. 31, 2023 26,330 (57,959) (31,629)
Balance (in Shares) at Dec. 31, 2023 12,791        
Net loss           (21,747)
Balance at Sep. 30, 2024 $ 6,677 79,370 524 (79,706) 6,865
Balance (in Shares) at Sep. 30, 2024 6,677 152,036        
Balance at Mar. 31, 2024 $ 11,302 63,090 (166) (60,561) 13,665
Balance (in Shares) at Mar. 31, 2024 11,302 39,678        
Common shares issued for net cash proceeds of ATM offering 8,675 8,675
Common shares issued for net cash proceeds of ATM offering (in Shares) 37,201        
Common shares issued as settlement of accrued compensation 1,192 1,192
Common shares issued as settlement of accrued compensation (in Shares) 10,722        
Common shares issued as prepayment for services 335 335
Common shares issued as prepayment for services (in Shares) 1,718        
Stock-based compensation (59) (59)
Cumulative translation adjustment (32) (32)
Series 9 preferred stock dividend accrued (250) (250)
Change in fair value of convertible note receivable 59 59
Net loss (14,710) (14,710)
Balance at Jun. 30, 2024 $ 7,752 78,233 (139) (75,271) 10,575
Balance (in Shares) at Jun. 30, 2024 7,752 107,367        
Common shares issued in exchange of Series 9 Preferred Stock $ (3,550) 3,727 177
Common shares issued in exchange of Series 9 Preferred Stock (in Shares) (3,550) 11,997        
Deemed dividend related to Series 9 Preferred Stock exchange (177) (177)
Common shares issued in exchange of warrants 1,981 1,981
Common shares issued in exchange of warrants (in Shares) 5,969        
Deemed dividend related to December 2023 warrant exchange (283) (283)
Common shares issued for exercise of equity classified warrants 2 2
Common shares issued for exercise of equity classified warrants (in Shares) 82        
Common shares issued for net cash proceeds of ATM offering 1,035 1,035
Common shares issued for net cash proceeds of ATM offering (in Shares)   12,762        
Common shares issued as settlement of accrued compensation 1,101 1,101
Common shares issued as settlement of accrued compensation (in Shares)   11,100        
Stock-based compensation (1,889) (1,889)
Stock-based compensation (in Shares)   4,020        
Cumulative translation adjustment 663 663
Series 9 preferred stock dividend accrued (185) (185)
Net loss (4,435) (4,435)
Balance at Sep. 30, 2024 $ 6,677 79,370 524 (79,706) 6,865
Balance (in Shares) at Sep. 30, 2024 6,677 152,036        
Common shares issued in exchange of Series 9 Preferred Stock $ (1,075) 1,129 54
Common shares issued in exchange of Series 9 Preferred Stock (in Shares) (1,075) 16,787        
Deemed dividend related to Series 9 Preferred Stock exchange (54) (54)
Balance at Dec. 31, 2024 $ 1,331 $ 2 99,425 (622) (93,562) 6,574
Balance (in Shares) at Dec. 31, 2024 1,331 1,685,021        
Common shares issued for net cash proceeds of ATM offering 1,667 1,667
Common shares issued for net cash proceeds of ATM offering (in Shares) 169,299        
Common shares issued for net cash proceeds of public offerings $ 2 17,900 17,902
Common shares issued for net cash proceeds of public offerings (in Shares) 2,219,746        
Common shares issued for conversion of debt 750 750
Common shares issued for conversion of debt (in Shares) 240,229        
Common shares issued for exercise of liability classified warrants 408 408
Common shares issued for exercise of liability classified warrants (in Shares) 300,000        
Redemption of Series 9 preferred stock $ (1,331) (96) (1,427)
Redemption of Series 9 preferred stock (in Shares) (1,331)        
Stock-based compensation 455 455
Cumulative translation adjustment 467 467
Other $ 1 4 5
Other (in Shares) 173,245        
Net loss (12,872) (12,872)
Balance at Mar. 31, 2025 $ 5 120,513 (155) (106,434) 13,929
Balance (in Shares) at Mar. 31, 2025 4,787,540        
Balance at Dec. 31, 2024 $ 1,331 $ 2 99,425 (622) (93,562) 6,574
Balance (in Shares) at Dec. 31, 2024 1,331 1,685,021        
Net loss           (47,176)
Balance at Sep. 30, 2025 $ 31 150,263 898 (140,738) 10,454
Balance (in Shares) at Sep. 30, 2025   30,861,816        
Balance at Mar. 31, 2025 $ 5 120,513 (155) (106,434) 13,929
Balance (in Shares) at Mar. 31, 2025 4,787,540        
Common shares issued for net cash proceeds of public offerings $ 6 (457) (451)
Common shares issued for net cash proceeds of public offerings (in Shares) 6,231,200        
Common shares issued for exercise of liability classified warrants $ 7 18,002 18,009
Common shares issued for exercise of liability classified warrants (in Shares) 6,771,600        
Stock-based compensation 722 722
Stock-based compensation (in Shares) 125,000        
Cumulative translation adjustment 1,039 1,039
Other 15 15
Net loss (20,858) (20,858)
Balance at Jun. 30, 2025 $ 18 138,795 884 (127,292) 12,405
Balance (in Shares) at Jun. 30, 2025 17,915,340        
Common shares issued for net cash proceeds of public offerings $ 12 3,121   3,133
Common shares issued for net cash proceeds of public offerings (in Shares)   11,946,000        
Common shares issued for exercise of liability classified warrants $ 1 1,997   1,998
Common shares issued for exercise of liability classified warrants (in Shares)   966,976        
Stock-based compensation 6,350   6,350
Stock-based compensation (in Shares)   33,500        
Cumulative translation adjustment 14   14
Net loss (13,446) (13,446)
Balance at Sep. 30, 2025 $ 31 $ 150,263 $ 898 $ (140,738) $ 10,454
Balance (in Shares) at Sep. 30, 2025   30,861,816