XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Statements of Shareholders' Equity (Deficit) - USD ($)
$ in Thousands
Class A Common Stock [Member]
Class B Common Stock [Member]
Preferred Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2023 $ 8 $ 0   $ 38,994 $ (34,321) $ 4,682
Beginning balance, shares at Dec. 31, 2023 13,804,788 753,857        
Issuances of Class A and Class B shares, net of issuance costs  
Issuances of Class A and Class B shares, net of issuance costs, shares 116,667 (79,388)        
Stock-based compensation   278 278
Net loss   (1,717) (1,717)
Ending balance, value at Mar. 31, 2024 $ 8 $ 0   39,272 (36,038) 3,242
Ending balance, shares at Mar. 31, 2024 13,921,455 674,469        
Beginning balance, value at Dec. 31, 2024 $ 1 $ 0 $ 0 40,351 (40,857) (503)
Beginning balance, shares at Dec. 31, 2024 14,020,543 571,011 0      
Issuances of Class A, Class B, and Preferred shares, net of issuance costs $ (0) $ 0 9,276 9,276
Issuances of Class A, Class B, and Preferred shares, net of issuance costs, shares 1,403,182 (83,334) 8,285      
Stock-based compensation 627 627
Net loss (2,513) (2,513)
Ending balance, value at Mar. 31, 2025 $ 1 $ (0) $ 0 $ 50,254 $ (43,369) $ 6,887
Ending balance, shares at Mar. 31, 2025 15,423,725 487,677 8,285