XML 69 R53.htm IDEA: XBRL DOCUMENT v3.25.1
Schedule of Financial Assets and Liabilities Measures at Fair Value (Details) - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Liabilities:    
Short-term debt - Yorkville $ 2,485 $ 17,223
Assets:    
Convertible note receivable 2,072
Fair Value, Recurring [Member]    
Liabilities:    
Acquisition-related contingent consideration obligations 1,413 1,606
Contingent stock consideration 27 27
Short-term debt - Yorkville 1,865 17,223
Short-term debt - unsecured senior convertible notes 620  
Warrant liability - July 2023 Registered Direct Warrants 1,115 1,529
Warrant liability - April 2023 Registered Direct Warrants 1,022 1,487
Warrant liability - May 2022 PIPE Warrants 505 708
Warrant liability - November 2024 Purchaser Warrants 278  
Warrant liability - November 2024 Placement Agent Warrants 48  
Warrant liability - Sponsor Warrants 9 60
Warrant liability - Public Warrants 287 575
Total fair value liabilities 7,189 23,215
Assets:    
Convertible note receivable   2,072
Total fair value assets   2,072
Fair Value, Recurring [Member] | Fair Value, Inputs, Level 1 [Member]    
Liabilities:    
Acquisition-related contingent consideration obligations
Contingent stock consideration
Short-term debt - Yorkville
Short-term debt - unsecured senior convertible notes  
Warrant liability - July 2023 Registered Direct Warrants
Warrant liability - April 2023 Registered Direct Warrants
Warrant liability - May 2022 PIPE Warrants
Warrant liability - November 2024 Purchaser Warrants  
Warrant liability - November 2024 Placement Agent Warrants  
Warrant liability - Sponsor Warrants
Warrant liability - Public Warrants 287 575
Total fair value liabilities 287 575
Assets:    
Convertible note receivable  
Total fair value assets  
Fair Value, Recurring [Member] | Fair Value, Inputs, Level 2 [Member]    
Liabilities:    
Acquisition-related contingent consideration obligations
Contingent stock consideration
Short-term debt - Yorkville
Short-term debt - unsecured senior convertible notes  
Warrant liability - July 2023 Registered Direct Warrants
Warrant liability - April 2023 Registered Direct Warrants
Warrant liability - May 2022 PIPE Warrants
Warrant liability - November 2024 Purchaser Warrants  
Warrant liability - November 2024 Placement Agent Warrants  
Warrant liability - Sponsor Warrants
Warrant liability - Public Warrants
Total fair value liabilities
Assets:    
Convertible note receivable  
Total fair value assets  
Fair Value, Recurring [Member] | Fair Value, Inputs, Level 3 [Member]    
Liabilities:    
Acquisition-related contingent consideration obligations 1,413 1,606
Contingent stock consideration 27 27
Short-term debt - Yorkville 1,865 17,223
Short-term debt - unsecured senior convertible notes 620  
Warrant liability - July 2023 Registered Direct Warrants 1,115 1,529
Warrant liability - April 2023 Registered Direct Warrants 1,022 1,487
Warrant liability - May 2022 PIPE Warrants 505 708
Warrant liability - November 2024 Purchaser Warrants 278  
Warrant liability - November 2024 Placement Agent Warrants 48  
Warrant liability - Sponsor Warrants 9 60
Warrant liability - Public Warrants
Total fair value liabilities $ 6,902 22,640
Assets:    
Convertible note receivable   2,072
Total fair value assets   $ 2,072