XML 42 R6.htm IDEA: XBRL DOCUMENT v3.24.0.1
STATEMENTS OF CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ EQUITY (DEFICIENCY) - USD ($)
$ in Thousands
Total
Conversion Of Preferred Stock Into Common Stock
Conversion Of Convertible Notes To Common Stock
Warrants outstanding
Conversion Of Preferred Stock Into Common Stock
Preferred Stock
Series B Convertible Preferred
Preferred Stock
Series C Convertible Preferred
Common Stock
Common Stock
Conversion Of Preferred Stock Into Common Stock
Common Stock
Conversion Of Convertible Notes To Common Stock
Additional Paid in Capital
Additional Paid in Capital
Conversion Of Preferred Stock Into Common Stock
Additional Paid in Capital
Conversion Of Convertible Notes To Common Stock
Additional Paid in Capital
Warrants outstanding
Accumulated Deficit
Beginning balance (in shares) at Dec. 31, 2021 5,000,000                          
Beginning balance at Dec. 31, 2021 $ 10,000       $ 0 $ 0 $ 0              
Ending balance (in shares) at Dec. 31, 2022 5,000,000                          
Ending balance at Dec. 31, 2022 $ 10,000       $ 0 $ 0 $ 0              
Beginning balance (in shares) at Dec. 31, 2021         1,449,113 1,800,606 3,410,103              
Beginning balance, equity at Dec. 31, 2021 (8,685)                 $ 22,386       $ (31,071)
Stockholders’ Equity (Deficiency)                            
Stock-based compensation expense 1,169                 1,169        
Net loss (7,582)                         (7,582)
Ending balance (in shares) at Dec. 31, 2022         1,449,113 1,800,606 3,410,103              
Ending balance, equity at Dec. 31, 2022 $ (15,098)                 23,555       (38,653)
Series A Redeemable Convertible Preferred Stock                            
Conversion of preferred stock into common stock (in shares) (5,000,000)                          
Conversion of preferred stock into common stock $ (10,000)                          
Ending balance (in shares) at Dec. 31, 2023 0                          
Ending balance at Dec. 31, 2023 $ 0       $ 0 $ 0                
Stockholders’ Equity (Deficiency)                            
Issuance of common stock and warrants in public offering (in shares)             4,485,000              
Issuance of common stock and warrants in public offering 19,023           $ 1     19,022        
Warrants issued to convertible note holders 159     $ 1,170           159     $ 1,170  
Conversion of convertible notes into common stock (in shares)         (1,449,113) (1,800,606)   4,124,851 1,399,716          
Conversion of convertible notes into common stock   $ 10,000 $ 6,998               $ 10,000 $ 6,998    
Exercise of options and warrants (in shares)             25,000              
Exercise of options and warrants 50                 50        
Deemed dividend (in shares)             264,707              
Deemed dividend 0                 1,324       (1,324)
Stock-based compensation expense 1,398                 1,398        
Net loss (10,538)                         (10,538)
Ending balance (in shares) at Dec. 31, 2023         0 0 13,709,377              
Ending balance, equity at Dec. 31, 2023 $ 13,162           $ 1     $ 63,676       $ (50,515)