XML 17 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
$ in Thousands
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 84,269 $ (79,468) $ 4,801
Balance, shares at Dec. 31, 2022 920,592      
Issuance of common stock and warrants in private placement, net of issuance costs
Issuance of common stock and warrants in private placement, net of issuance costs, shares 80,000      
Issuance of common stock for purchase of assets 116 116
Issuance of common stock for purchase of assets, shares 10,000      
Issuance of commons stock upon exercise of warrants, net of issuance costs 2,848 2,848
Issuance of commons stock upon exercise of warrants, net of issuance costs, shares 186,666      
Fair value of warrants issued:        
Issuance of warrants to consultants for services 625 625
Stock-based compensation expense 306 306
Net loss (1,703) (1,703)
To consultants for services (625) (625)
Balance at Mar. 31, 2023 88,164 (81,171) 6,993
Balance, shares at Mar. 31, 2023 1,197,258      
Balance at Dec. 31, 2022 84,269 (79,468) 4,801
Balance, shares at Dec. 31, 2022 920,592      
Fair value of warrants issued:        
Net loss       (9,324)
Balance at Sep. 30, 2023 88,838 (88,792) 46
Balance, shares at Sep. 30, 2023 1,197,258      
Balance at Mar. 31, 2023 88,164 (81,171) 6,993
Balance, shares at Mar. 31, 2023 1,197,258      
Fair value of warrants issued:        
Issuance of warrants to consultants for services 182 182
Stock-based compensation expense 459 459
Net loss (5,528) (5,528)
To consultants for services (182) (182)
Balance at Jun. 30, 2023 88,805 (86,699) 2,106
Balance, shares at Jun. 30, 2023 1,197,258      
Fair value of warrants issued:        
Issuance of warrants to consultants for services 156 156
Stock-based compensation expense 189 189
Net loss (2,093) (2,093)
To consultants for services (156) (156)
Balance at Sep. 30, 2023 88,838 (88,792) 46
Balance, shares at Sep. 30, 2023 1,197,258      
Balance at Dec. 31, 2023 93,462 (93,051) 411
Balance, shares at Dec. 31, 2023 1,833,877      
Issuance of commons stock upon exercise of warrants, net of issuance costs 3,635 3,635
Issuance of commons stock upon exercise of warrants, net of issuance costs, shares 897,393      
Fair value of warrants issued:        
Issuance of warrants to consultants for services 6 6
Stock-based compensation expense 293 293
Net loss (3,763) (3,763)
To consultants for services (6) (6)
Balance at Mar. 31, 2024 97,396 (96,814) 582
Balance, shares at Mar. 31, 2024 2,731,270      
Balance at Dec. 31, 2023 93,462 (93,051) 411
Balance, shares at Dec. 31, 2023 1,833,877      
Fair value of warrants issued:        
Net loss       (8,309)
Balance at Sep. 30, 2024 109,025 (101,360) 7,665
Balance, shares at Sep. 30, 2024 4,765,300      
Balance at Mar. 31, 2024 97,396 (96,814) 582
Balance, shares at Mar. 31, 2024 2,731,270      
Issuance of common stock and warrants in private placement, net of issuance costs 7,400 7,400
Issuance of common stock and warrants in private placement, net of issuance costs, shares 169,498      
Issuance of commons stock upon exercise of warrants, net of issuance costs
Issuance of commons stock upon exercise of warrants, net of issuance costs, shares 496,000      
Fair value of warrants issued:        
Issuance of warrants to consultants for services 14 14
Stock-based compensation expense 270 270
Net loss (1,930) (1,930)
To consultants for services (14) (14)
Issuance of common stock to consultants for services   11   11
Issuance of common stock to consultants for services, shares 4,720      
Balance at Jun. 30, 2024 105,091 (98,744) 6,347
Balance, shares at Jun. 30, 2024 3,401,488      
Issuance of common stock and warrants in private placement, net of issuance costs 3,786 3,786
Issuance of common stock and warrants in private placement, net of issuance costs, shares 1,363,812      
Fair value of warrants issued:        
Issuance of warrants to consultants for services 6 6
Stock-based compensation expense 142 142
Net loss (2,616) (2,616)
To consultants for services (6) (6)
Balance at Sep. 30, 2024 $ 109,025 $ (101,360) $ 7,665
Balance, shares at Sep. 30, 2024 4,765,300