XML 22 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Stockholders' Equity (Deficit) (Unaudited) - USD ($)
$ in Thousands
Common Stock Outstanding [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Total
Balance (in shares) at Dec. 31, 2023 2,227,516        
Balance at Dec. 31, 2023 $ 33 $ 177,300 $ (146,396) $ (9) $ 30,928
Stock-based compensation 0 456 0 0 456
Consolidated net loss 0 0 (6,425) 0 (6,425)
Cumulative translation adjustment 0 0 0 (9) (9)
Net loss $ 0 0 (6,425) 0 (6,425)
Balance (in shares) at Mar. 31, 2024 2,311,536        
Issuance of common stock to consultants (in shares) 6,834        
Issuance of common stock to consultants $ 0 37 0 0 37
Reverse stock split (in shares) 77,186        
Reverse stock split $ (31) 31 0 0 0
Balance at Mar. 31, 2024 $ 2 177,824 (152,821) (18) 24,987
Balance (in shares) at Dec. 31, 2023 2,227,516        
Balance at Dec. 31, 2023 $ 33 177,300 (146,396) (9) 30,928
Consolidated net loss         (12,440)
Net loss         (12,440)
Balance (in shares) at Jun. 30, 2024 2,560,785        
Balance at Jun. 30, 2024 $ 3 178,252 (158,836) (10) 19,409
Balance (in shares) at Dec. 31, 2023 2,227,516        
Balance at Dec. 31, 2023 $ 33 177,300 (146,396) (9) 30,928
Consolidated net loss         (19,464)
Cumulative translation adjustment         13
Net loss         (19,464)
Balance (in shares) at Sep. 30, 2024 3,001,895        
Balance at Sep. 30, 2024 $ 3 183,264 (165,860) 4 17,411
Balance (in shares) at Mar. 31, 2024 2,311,536        
Balance at Mar. 31, 2024 $ 2 177,824 (152,821) (18) 24,987
Warrants exercised (in shares) 229,506        
Warrants exercised $ 1 0 0 0 1
Stock-based compensation 0 453 0 0 453
Consolidated net loss 0 0 (6,015) 0 (6,015)
Cumulative translation adjustment $ 0 0 0 8 8
Common stock issued upon vesting of restricted stock units (net of taxes) (in shares) 19,743        
Common stock issued upon vesting of restricted stock units (net of taxes) $ 0 (25) 0 0 (25)
Net loss $ 0 0 (6,015) 0 (6,015)
Balance (in shares) at Jun. 30, 2024 2,560,785        
Balance at Jun. 30, 2024 $ 3 178,252 (158,836) (10) 19,409
Warrants exercised (in shares) 157,368        
Warrants exercised $ 0 0 0 0 0
Issued for cash - sale of common stock, pre-funded and common warrants (in shares) 283,000        
Issued for cash - sale of common stock, pre-funded and common warrants $ 0 0 0 0 0
Stock-based compensation 0 353 0 0 353
Consolidated net loss 0 0 (7,024) 0 (7,024)
Equity warrants issued 0 4,660 0 0 4,660
Cumulative translation adjustment $ 0 0 0 14 14
Common stock issued upon vesting of restricted stock units (net of taxes) (in shares) 742        
Common stock issued upon vesting of restricted stock units (net of taxes) $ 0 (1) 0 0 (1)
Net loss $ 0 0 (7,024) 0 (7,024)
Balance (in shares) at Sep. 30, 2024 3,001,895        
Balance at Sep. 30, 2024 $ 3 183,264 (165,860) 4 17,411
Balance (in shares) at Dec. 31, 2024 3,378,895        
Balance at Dec. 31, 2024 $ 3 183,690 (172,444) (41) 11,208
Warrants inducement exercised (in shares) 5,828,570        
Warrants inducement exercised $ 6 0 0 0 6
Warrants exercised (in shares) 3,770,029        
Warrants exercised $ 4 0 0 0 4
Issued for cash - sale of common stock, pre-funded and common warrants (in shares) 1,150,000        
Issued for cash - sale of common stock, pre-funded and common warrants $ 1 0 0 0 1
Stock-based compensation 0 485 0 0 485
Consolidated net loss 0 0 (5,904) 0 (5,904)
Equity warrants issued 0 7,988 0 0 7,988
Cumulative translation adjustment 0 0 0 3 3
Net loss $ 0 0 (5,904) 0 (5,904)
Balance (in shares) at Mar. 31, 2025 14,127,494        
Balance at Mar. 31, 2025 $ 14 192,163 (178,348) (38) 13,791
Balance (in shares) at Dec. 31, 2024 3,378,895        
Balance at Dec. 31, 2024 $ 3 183,690 (172,444) (41) 11,208
Consolidated net loss         (23,713)
Net loss         (23,713)
Balance (in shares) at Jun. 30, 2025 30,207,494        
Balance at Jun. 30, 2025 $ 30 192,580 (196,157) (38) (3,585)
Balance (in shares) at Dec. 31, 2024 3,378,895        
Balance at Dec. 31, 2024 $ 3 183,690 (172,444) (41) 11,208
Consolidated net loss         (49,112)
Cumulative translation adjustment         (3)
Net loss         (49,112)
Balance (in shares) at Sep. 30, 2025 49,498,576        
Balance at Sep. 30, 2025 $ 49 194,631 (221,556) (44) (26,920)
Balance (in shares) at Mar. 31, 2025 14,127,494        
Balance at Mar. 31, 2025 $ 14 192,163 (178,348) (38) 13,791
Warrants exercised (in shares) 6,107,974        
Warrants exercised $ 6 0 0 0 6
Issued for cash - sale of common stock, pre-funded and common warrants (in shares) 9,972,026        
Issued for cash - sale of common stock, pre-funded and common warrants $ 10 0 0 0 10
Stock-based compensation 0 417 0 0 417
Consolidated net loss 0 0 (17,809) 0 (17,809)
Net loss $ 0 0 (17,809) 0 (17,809)
Balance (in shares) at Jun. 30, 2025 30,207,494        
Balance at Jun. 30, 2025 $ 30 192,580 (196,157) (38) (3,585)
Warrants inducement exercised (in shares) 16,216,216        
Warrants inducement exercised $ 16 1,748 0 0 1,764
Warrants exercised (in shares) 2,996,192        
Warrants exercised $ 3 0 0 0 3
Stock-based compensation 0 303 0 0 303
Consolidated net loss 0 0 (25,399) 0 (25,399)
Cumulative translation adjustment $ 0 0 0 (6) (6)
Common stock issued upon vesting of restricted stock units (net of taxes) (in shares) 19,889        
Common stock issued upon vesting of restricted stock units (net of taxes) $ 0 0 0 0 0
Issuance of common stock in connection with a consulting agreement (in shares) 58,785        
Issuance of common stock in connection with a consulting agreement $ 0 0 0 0 0
Net loss $ 0 0 (25,399) 0 (25,399)
Balance (in shares) at Sep. 30, 2025 49,498,576        
Balance at Sep. 30, 2025 $ 49 $ 194,631 $ (221,556) $ (44) $ (26,920)