XML 41 R27.htm IDEA: XBRL DOCUMENT v3.25.3
Note 2 - Summary of Significant Accounting Policies (Tables)
9 Months Ended
Sep. 30, 2025
Notes Tables  
Schedule of Segment Reporting Information, by Segment [Table Text Block]
  

For the Three Months Ended

  

For the Nine Months Ended

 
  

September 30,

  

September 30,

 
  

2025

  

2024

  

2025

  

2024

 

Revenues

 $226  $96  $581  $271 

Less:

                

Cost of revenues

  18   10   43   31 

Acquired in-process research and development expense

        1,967    

Depreciation and amortization expense

  528   530   1,588   1,578 

Stock-based compensation expense

  70   17   259   36 

Salaries and benefits expense

  1,027   1,236   3,651   2,957 

Professional fees

  582   373   1,626   1,419 

Research and development expense

  276   63   534   181 

Interest income

  (10)  (7)  (31)  (47)

Interest expense

  83   32   199   40 

Change in fair value of royalties payable due to related parties

  (726)  1,233   2,104   2,823 

Change in fair value of trading debt securities

  (107)     (117)   

Income tax benefit

  78      (1,596)   

Other segment items (1)

  751   729   2,201   2,268 

Segment net loss

  (2,344)  (4,120)  (11,847)  (11,015)
                 

Reconciliation of net loss

                

Adjustments and reconciling items

            

Consolidated net loss

 $(2,344) $(4,120) $(11,847) $(11,015)
Fair Value, by Balance Sheet Grouping [Table Text Block]
      

September 30, 2025

     
  

Total

  

Level 1

  

Level 2

  

Level 3

 

Assets:

                

Cash Equivalents

                

Mutual funds

 $900  $900  $  $ 

Money market funds

  123   123       

Trading debt securities

  981         981 

Total assets

 $2,004  $1,023  $  $981 
                 

Liabilities:

                

Current portion of royalties payable due to related parties

 $574  $  $  $574 

Royalties payable due to related parties

  10,743         10,743 

Total liabilities

 $11,317  $  $  $11,317 
      

December 31, 2024

     
  

Total

  

Level 1

  

Level 2

  

Level 3

 

Assets:

                

Cash Equivalents

                

Mutual funds

 $2,803  $2,803  $  $ 

Money market funds

  12   12       

Total assets

 $2,815  $2,815  $  $ 
                 

Liabilities:

                

Current portion of royalties payable due to related parties

 $145  $  $  $145 

Royalties payable due to related parties

  9,068         9,068 

Total liabilities

 $9,213  $  $  $9,213 
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
  

Fair Value Measurements Using Significant Unobservable Inputs (Level 3)

 
  

Royalties Payable due to Related Parties

  

Trading Debt Securities

 

Balance at January 1, 2025

 $9,213  $ 

Change in fair value

  1,163    

Balance at March 31, 2025

  10,376    

Purchased

     864 

Change in fair value

  1,667   10 

Balance at June 30, 2025

  12,043   874 

Change in fair value

  (726)  107 

Balance at September 30, 2025

 $11,317  $981 
  

Fair Value Measurements Using Significant Unobservable Inputs (Level 3)

 
  

Royalties Payable due to Related Parties

  

Trading Debt Securities

 

Balance at January 1, 2024

 $6,974  $ 

Change in fair value

  86    

Balance at March 31, 2024

  7,060    

Change in fair value

  1,504    

Balance at June 30, 2024

  8,564    

Change in fair value

  1,233    

Balance at September 30, 2024

 $9,797  $ 
Schedule of Property, Plant and Equipment, Useful Life [Table Text Block]

Machinery and equipment

  2 - 5 years 

Computer hardware and software

  1 - 5 years 

LockeT animation video

  3 years 

VIVO DEMO/Clinical Systems

  1-5 years 
Disaggregation of Revenue [Table Text Block]
  

For the Three Months Ended September 30,

  

For the Nine Months Ended September 30,

 
  

2025

  

2024

  

2025

  

2024

 

Product sales

                

US

 $172  $62  $480  $129 

Europe

  54   34   101   142 

Total product sales

 $226  $96  $581  $271 
Royalties Payable [Member]  
Notes Tables  
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]

September 30, 2025

 

Instrument

Valuation Technique

Unobservable Input

 

Input Range

 

Royalties payable due to related parties

Discounted future cash flows

Revenue adjusted discount rate

  19.5%

Trading debt securities

Probability weighted expected return

Recovery rate

  60.0%
  

Simulated conversion price

 $0.67 
  

Credit risk-adjusted discount rate

  11.5%
  

Expected equity volatility

  90%
  

Probability of conversion

  25.8%
  

Probability of payment

  74.2%
  

Expected term for conversion (years)

  1.8 
  

Expected term for payment (years)

  5.0 

December 31, 2024

 

Instrument

Valuation Technique

Unobservable Input

 

Input Range

 

Royalties payable due to related parties

Discounted future cash flows

Revenue adjusted discount rate

  22.5%