XML 34 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Stockholders' Equity - USD ($)
$ in Thousands
Conversion of Series X Convertible Preferred Stock into Common Stock [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Conversion of Series X Convertible Preferred Stock into Common Stock [Member]
Preferred Stock [Member]
Series X Preferred Stock [Member]
Conversion of Series X Convertible Preferred Stock into Common Stock [Member]
Common Stock [Member]
Conversion of Series X Convertible Preferred Stock into Common Stock [Member]
Additional Paid-in Capital [Member]
Conversion of Series X Convertible Preferred Stock into Common Stock [Member]
Retained Earnings [Member]
Conversion of Series X Convertible Preferred Stock into Common Stock [Member]
Conversion of Series A Convertible Preferred Stock into Common Stock [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Conversion of Series A Convertible Preferred Stock into Common Stock [Member]
Preferred Stock [Member]
Series X Preferred Stock [Member]
Conversion of Series A Convertible Preferred Stock into Common Stock [Member]
Common Stock [Member]
Conversion of Series A Convertible Preferred Stock into Common Stock [Member]
Additional Paid-in Capital [Member]
Conversion of Series A Convertible Preferred Stock into Common Stock [Member]
Retained Earnings [Member]
Conversion of Series A Convertible Preferred Stock into Common Stock [Member]
Private Placement [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Private Placement [Member]
Preferred Stock [Member]
Series X Preferred Stock [Member]
Private Placement [Member]
Common Stock [Member]
Private Placement [Member]
Additional Paid-in Capital [Member]
Private Placement [Member]
Retained Earnings [Member]
Private Placement [Member]
September 2024 Public Offering [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
September 2024 Public Offering [Member]
Preferred Stock [Member]
Series X Preferred Stock [Member]
September 2024 Public Offering [Member]
Common Stock [Member]
September 2024 Public Offering [Member]
Additional Paid-in Capital [Member]
September 2024 Public Offering [Member]
Retained Earnings [Member]
September 2024 Public Offering [Member]
The 2024 Inducement Offer [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
The 2024 Inducement Offer [Member]
Preferred Stock [Member]
Series X Preferred Stock [Member]
The 2024 Inducement Offer [Member]
Common Stock [Member]
The 2024 Inducement Offer [Member]
Additional Paid-in Capital [Member]
The 2024 Inducement Offer [Member]
Retained Earnings [Member]
The 2024 Inducement Offer [Member]
Prefunded Warrants [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Prefunded Warrants [Member]
Preferred Stock [Member]
Series X Preferred Stock [Member]
Prefunded Warrants [Member]
Common Stock [Member]
Prefunded Warrants [Member]
Additional Paid-in Capital [Member]
Prefunded Warrants [Member]
Retained Earnings [Member]
Prefunded Warrants [Member]
Series Warrants [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Series Warrants [Member]
Preferred Stock [Member]
Series X Preferred Stock [Member]
Series Warrants [Member]
Common Stock [Member]
Series Warrants [Member]
Additional Paid-in Capital [Member]
Series Warrants [Member]
Retained Earnings [Member]
Series Warrants [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series X Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance (in shares) at Dec. 31, 2022                                                                                     0 0 216,127      
Balance at Dec. 31, 2022                                                                                     $ 0 $ 0 $ 0 $ 214,397 $ (205,137) $ 9,260
Common stock issued upon exercise of options (in shares)                                                                                     0 0 40,233      
Common stock issued upon exercise of options                                                                                     $ 0 $ 0 $ 0 238 0 238
Restricted stock awards cancelled or vested (in shares)                                                                                     0 0 (42)      
Restricted stock awards cancelled or vested                                                                                     $ 0 $ 0 $ 0 0 0 0
Stock-based compensation                                                                                     $ 0 $ 0 $ 0 1,217 0 1,217
Issuance of Series X Convertible Preferred Stock in merger (in shares)                                                                                     0 14,650 0      
Issuance of Series X Convertible Preferred Stock in merger                                                                                     $ 0 $ 0 $ 0 72,544 0 72,544
Conversion of Convertible Preferred Stock (in shares) 0 (1,994) 199,359       (2,625) 0 164,033                                                                              
Conversion of Convertible Preferred Stock $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 1 $ 0 $ 1                                                                        
Stock issued, net (in shares)                         7,203 0 49,791                                                                  
Stock issued, net                         $ 0 $ 0 $ 0 $ 7,360 $ 0 $ 7,360                                                            
Warrants exercised (in shares)                                                                                     0 0 33,161      
Warrants exercised                                                                                     $ 0 $ 0 $ 0 1,145 0 1,145
Net loss                                                                                     $ 0 $ 0 $ 0 0 (70,572) (70,572)
Balance (in shares) at Dec. 31, 2023                                                                                     4,578 12,656 702,662      
Balance at Dec. 31, 2023                                                                                     $ 0 $ 0 $ 0 296,902 (275,709) 21,193
Stock-based compensation                                                                                     0 0 0 54 0 54
Conversion of Convertible Preferred Stock (in shares)             (4,578) 0 286,090                                                                              
Conversion of Convertible Preferred Stock             $ 0 $ 0 $ 0 $ 0 $ 0 $ 0                                                                        
Stock issued, net (in shares)                                     0 0 805,900       0 0 2,251,981                                          
Stock issued, net                                     $ 0 $ 0 $ 0 $ 2,612 $ 0 $ 2,612 $ 0 $ 0 $ 0 $ 3,356 $ 0 $ 3,356                                    
Warrants exercised (in shares)                                                             0 0 2,773,000       0 0 1,185,000                  
Warrants exercised                                                             $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 1,185 $ 0 $ 1,185            
Net loss                                                                                     $ 0 $ 0 $ 0 0 (16,643) (16,643)
Balance (in shares) at Dec. 31, 2024                                                                                     0 12,656 8,004,633      
Balance at Dec. 31, 2024                                                                                     $ 0 $ 0 $ 0 $ 304,109 $ (292,352) $ 11,757