XML 47 R36.htm IDEA: XBRL DOCUMENT v3.25.1
Note 13 - Stock-based Compensation (Tables)
3 Months Ended
Mar. 31, 2025
Notes Tables  
Schedule of Share-Based Payment Award, Stock Options, Valuation Assumptions [Table Text Block]
  

Non-Employee Director Options Issued January 29, 2025

  

CEO Options Issued January 29, 2025

  

Employee Options (4 years) Issued January 29, 2025

  

Employee Options (5 years) Issued January 29, 2025

 

Risk-free interest rate

  4.55%  4.55%  4.55%  4.55%

Volatility

  98.00%  97.50%  97.40%  98.20%

Expected dividend yield

  0.00%  0.00%  0.00%  0.00%

Expected life (in years)

  5.5   5.8   6.0   6.5 
  Employee Options with Quarterly Sales Targets Issued January 29, 2025  Employee Options with Tiered Sales Targets Issued January 29, 2025 

Risk-free interest rate

  4.55%  4.55%

Volatility

  98.40%  98.00%

Expected dividend yield

  0.00%  0.00%

Expected life (in years)

  5.3   5.5 
  

Non-Plan Options Issued January 6, 2025

 

Risk-free interest rate

  4.62%

Volatility

  97.00%

Expected dividend yield

  0.00%

Expected life (in years)

  5.8 
Share-Based Payment Arrangement, Option, Activity [Table Text Block]
      

Weighted

  

Weighted

     
      

Average

  

Average

  

Aggregate

 
      

Exercise

  

Remaining

  

Intrinsic

 
  

Stock Options

  

Price

  

Life

  

Value (in thousands)

 

Outstanding at December 31, 2024

  70,605  $20.88   8.38  $ 

Options exercised

            

Options granted

  1,627,500   0.42       

Cancelled/forfeited

  (56,921)  0.65       

Outstanding at March 31, 2025

  1,641,184  $1.29   9.76  $ 

Vested and expected to vest at March 31, 2025

  1,641,184  $1.29   9.76  $ 

Exercisable at March 31, 2025

  278,288  $4.95   9.56  $ 
      

Weighted

  

Weighted

     
      

Average

  

Average

  

Aggregate

 
      

Exercise

  

Remaining

  

Intrinsic

 
  

Stock Options

  

Price

  

Life

  

Value (in thousands)

 

Outstanding at December 31, 2024

  25,000  $5.32   9.33  $ 

Options exercised

            

Options granted

  500,000   0.53       

Cancelled/forfeited

            

Outstanding at March 31, 2025

  525,000  $0.76   9.74  $ 

Vested and expected to vest at March 31, 2025

  525,000  $0.76   9.74  $ 

Exercisable at March 31, 2025

  27,778  $0.53   9.77  $ 
Nonvested Restricted Stock Shares Activity [Table Text Block]
      

Weighted

 
      

Average

 
      

Grant Date

 
  

Restricted Stock Awards

  

Fair Value

 

Outstanding at December 31, 2024

    $ 

Granted

  100,000   0.47 

Vested

  (49,999)  0.47 

Forfeited

      

Outstanding at March 31, 2025

  50,001  $0.47 
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Table Text Block]
  

Unrecognized Expense (in thousands)

  

Remaining Weighted Average Recognition Period

 

Stock options (Non-Plan Options)

 $299   3.2 

Stock options (2023 Plan Options)

 $589   3.2 

Restricted stock awards

 $20   0.2