XML 103 R87.htm IDEA: XBRL DOCUMENT v3.25.1
Equity (Details Narrative)
$ / shares in Units, $ in Thousands
12 Months Ended
Jan. 24, 2025
USD ($)
$ / shares
shares
Mar. 13, 2024
USD ($)
Integer
$ / shares
shares
Feb. 16, 2024
USD ($)
Jan. 12, 2024
USD ($)
$ / shares
shares
Jul. 31, 2023
USD ($)
$ / shares
shares
May 18, 2023
USD ($)
$ / shares
shares
Apr. 10, 2023
USD ($)
$ / shares
shares
Mar. 20, 2023
USD ($)
$ / shares
shares
Mar. 14, 2023
$ / shares
Sep. 08, 2022
USD ($)
Dec. 31, 2024
USD ($)
$ / shares
shares
Dec. 31, 2023
USD ($)
$ / shares
shares
Nov. 25, 2024
$ / shares
Mar. 12, 2024
$ / shares
Feb. 22, 2024
$ / shares
Sep. 14, 2023
$ / shares
shares
May 18, 2022
$ / shares
Class of Stock [Line Items]                                  
Common stock, shares authorized                     730,000,000 730,000,000          
Common stock, par value | $ / shares                     $ 0.0001 $ 0.0001          
Common stock shares issued                     22,546,671 19,378,192          
Common stock shares outstanding                     22,546,671 19,378,192          
Common stock, voting rights                     common stock are entitled to one vote per share            
Preferred stock, shares authorized                     10,000,000 10,000,000          
Preferred stock, shares outstanding                     0 0          
Purchase and sale of shares         857,142                        
Aggregate purchase price | $                     $ 6,000 $ 12,750          
Exercise price | $ / shares   $ 8.10     $ 7.50   $ 7.50           $ 2.85        
Term (years)                         5 years        
Reduced exercise price | $ / shares         $ 3.50                        
Fair value of modified warrant, incremental expense | $                       402          
Proceeds from the exercise of warrants | $         $ 3,000   $ 6,000                    
Warrant term         5 years   5 years                    
Debt instrument payment | $         $ 2,740   $ 5,505                    
Fair value of the warrant liability | $         2,645   4,280                    
Additional warrant liability | $             $ 1,389                    
Warrant liabilities | $         $ 511           $ 3,264 4,359          
Daily interest accruing rate       18.00%                          
Warrants to purchase aggregate shares                     11,221,557            
C.V. Starr Co Inc [Member]                                  
Class of Stock [Line Items]                                  
Exercise price | $ / shares   $ 5.895                              
Number of warrants repriced   50,000                              
January 2024 PIPE Warrants [Member]                                  
Class of Stock [Line Items]                                  
Exercise price | $ / shares       $ 67.70                          
Proceeds from private placements | $       $ 909                          
Number of warrants repriced       652,981                          
Fair value of warrant modification | $       $ 524                          
2024 Warrant Repricing [Member]                                  
Class of Stock [Line Items]                                  
Exercise price | $ / shares       $ 2.4898                          
Number of warrants repriced       652,981                          
Warrant expiration date       Mar. 16, 2025                          
Chief Administrative Officer [Member] | Amended Employment Agreement [Member]                                  
Class of Stock [Line Items]                                  
Base salary | $     $ 500                            
Private Placement [Member] | January 2024 PIPE Warrants [Member]                                  
Class of Stock [Line Items]                                  
Purchase price of per share | $ / shares       $ 1.25                          
Aggregate purchase price | $       $ 6,000                          
Minimum [Member]                                  
Class of Stock [Line Items]                                  
Exercise price | $ / shares         $ 3.50                        
Minimum [Member] | Investor Rights Agreement [Member] | Dragasac Limited [Member]                                  
Class of Stock [Line Items]                                  
Percentage of partial liquidating damages       1.00%                          
Minimum [Member] | 2024 Warrant Repricing [Member] | Subsequent Event [Member]                                  
Class of Stock [Line Items]                                  
Exercise price | $ / shares $ 2.07                                
Minimum [Member] | Chief Administrative Officer [Member] | Amended Employment Agreement [Member]                                  
Class of Stock [Line Items]                                  
Base salary | $     $ 425                            
Maximum [Member]                                  
Class of Stock [Line Items]                                  
Warrants to purchase aggregate shares         892,856                        
Purchase price of per share | $ / shares               $ 8.34                  
Maximum [Member] | Investor Rights Agreement [Member] | Dragasac Limited [Member]                                  
Class of Stock [Line Items]                                  
Percentage of partial liquidating damages       6.00%                          
Maximum [Member] | 2024 Warrant Repricing [Member] | Subsequent Event [Member]                                  
Class of Stock [Line Items]                                  
Exercise price | $ / shares $ 2.4898                                
Preferred Stock [Member] | Minimum [Member] | Legacy Celularity [Member]                                  
Class of Stock [Line Items]                                  
Percentage of shares required for voting                     50.00%            
At the Market Sales Agreement [Member]                                  
Class of Stock [Line Items]                                  
Sales agents commission rate                     3.00%            
Gross proceeds from issuance of common stock | $                       141          
Net proceeds from sale of common stock | $                       $ 136          
March 2023 Private Investment in Public Equity Warrants [Member]                                  
Class of Stock [Line Items]                                  
Aggregate purchase price | $               $ 9,000                  
Exercise price | $ / shares                     $ 30.00            
Warrants and rights outstanding, expire date                     Mar. 27, 2028            
Term (years)                     5 years            
Adjusted advance notice period               61 days                  
Premium paid for private placement purchase | $               $ 1,650                  
Reduced exercise price | $ / shares                 $ 10.00                
Warrants to purchase aggregate shares                     208,485            
March 2023 Private Investment in Public Equity Warrants [Member] | Private Placement [Member] | Chairman and Chief Executive Officer [Member]                                  
Class of Stock [Line Items]                                  
Aggregate purchase price | $               $ 2,000                  
May 2022 Private Investment in Public Equity Warrants [Member]                                  
Class of Stock [Line Items]                                  
Exercise price | $ / shares                     $ 3.50            
Warrants and rights outstanding, expire date                     Oct. 10, 2028            
Warrants to purchase aggregate shares                     405,405            
May 2022 Private Investment in Public Equity Warrant [Member]                                  
Class of Stock [Line Items]                                  
Amended termination date description             date to five and one-half years following the closing of the offering                    
May 2023 Private Investment in Public Equity Warrants [Member]                                  
Class of Stock [Line Items]                                  
Aggregate purchase price | $           $ 3,750                      
Exercise price | $ / shares           $ 10.00         $ 10.00            
Warrants and rights outstanding, expire date           May 17, 2028         May 17, 2028            
Adjusted advance notice period           61 days                      
Warrants to purchase aggregate shares                     581,394            
Common Stock [Member]                                  
Class of Stock [Line Items]                                  
Purchase and sale of shares                     2,141,098            
Common Stock [Member] | Warrant [Member] | RWI Forbearance Agreement [Member]                                  
Class of Stock [Line Items]                                  
Exercise price | $ / shares   $ 5.895                              
Warrants and rights outstanding, expire date   Jun. 20, 2028                              
Common Stock [Member] | Warrant [Member] | March 2023 Loan Warrants [Member] | Loan Agreement [Member] | C.V. Starr Co Inc [Member]                                  
Class of Stock [Line Items]                                  
Exercise price | $ / shares   $ 8.10                              
Common Stock [Member] | Warrant [Member] | March 2023 Loan Warrants [Member] | Forbearance Agreement [Member] | Loan Agreement [Member] | C.V. Starr Co Inc [Member]                                  
Class of Stock [Line Items]                                  
Exercise price | $ / shares   $ 5.895                       $ 7.10      
Warrant expiration date   Mar. 17, 2028                              
Warrants to purchase aggregate shares   75,000                              
Common Stock [Member] | Warrant [Member] | June 2023 Loan Warrants [Member] | Forbearance Agreement [Member] | Loan Agreement [Member] | C.V. Starr Co Inc [Member]                                  
Class of Stock [Line Items]                                  
Exercise price | $ / shares   $ 5.895                              
Warrant expiration date   Jun. 20, 2028                              
Warrants to purchase aggregate shares   50,000                              
Common Stock [Member] | Maximum [Member] | Warrant [Member] | RWI Forbearance Agreement [Member]                                  
Class of Stock [Line Items]                                  
Number of warrants repriced   300,000                              
Equity Purchase Agreement [Member] | Yorkville [Member]                                  
Class of Stock [Line Items]                                  
Sale of stock, maximum average daily traded amount (in percent)   100.00%                              
Sale of stock, maximum average daily traded amount, threshold consecutive trading days | Days | Integer   5                              
Sale of stock, percentage based on volume weighted average price   97.00%                              
Cash due diligence fee   25,000                              
Commitment fee in shares   16,964                              
Payments of stock issuance costs | $   $ 125                              
Equity Purchase Agreement [Member] | Yorkville [Member] | Convertible Promissory Notes [Member]                                  
Class of Stock [Line Items]                                  
Line of credit percentage   18.00%                              
Common Class A [Member]                                  
Class of Stock [Line Items]                                  
Common stock, shares authorized                     730,000,000 730,000,000          
Common stock, par value | $ / shares                     $ 0.0001 $ 0.0001     $ 0.0001    
Common stock shares issued                     22,546,671 19,378,192          
Common stock shares outstanding                     22,546,671 19,378,192          
Purchase and sale of shares             923,076                    
Warrants to purchase aggregate shares         857,142   923,076       11,221,557            
Purchase price of per share | $ / shares         $ 3.50   $ 6.50                    
Common Class A [Member] | 2024 Warrant Repricing [Member]                                  
Class of Stock [Line Items]                                  
Exercise price | $ / shares       $ 67.70                          
Common Class A [Member] | 2024 Warrant Repricing [Member] | Subsequent Event [Member]                                  
Class of Stock [Line Items]                                  
Warrants to purchase aggregate shares 1,188,255                                
Proceeds from the exercise of warrants | $ $ 2,500                                
Common Class A [Member] | Private Placement [Member] | January 2024 PIPE Warrants [Member]                                  
Class of Stock [Line Items]                                  
Common stock, par value | $ / shares       $ 0.0001                          
Purchase and sale of shares       2,141,098                          
Exercise price | $ / shares       $ 2.4898                          
Warrants and rights outstanding, expire date       Jan. 16, 2029                          
Term (years)       5 years                          
Warrants and rights issued closing date       Jan. 16, 2024                          
Common Class A [Member] | Maximum [Member] | Private Placement [Member] | January 2024 PIPE Warrants [Member]                                  
Class of Stock [Line Items]                                  
Warrants to purchase aggregate shares       535,274                          
Common Class A [Member] | March 2023 Private Investment in Public Equity Warrants [Member]                                  
Class of Stock [Line Items]                                  
Purchase and sale of shares               938,183                  
Warrants to purchase aggregate shares                               729,698  
Purchase price of per share | $ / shares                               $ 30.00  
Common Class A [Member] | March 2023 Private Investment in Public Equity Warrants [Member] | Private Placement [Member]                                  
Class of Stock [Line Items]                                  
Purchase price of per share | $ / shares               $ 1.25                  
Common Class A [Member] | March 2023 Private Investment in Public Equity Warrants [Member] | Maximum [Member] | Private Placement [Member]                                  
Class of Stock [Line Items]                                  
Warrants to purchase aggregate shares               938,183                  
Common Class A [Member] | May 2022 Private Investment in Public Equity Warrants [Member] | Minimum [Member]                                  
Class of Stock [Line Items]                                  
Purchase price of per share | $ / shares                                 $ 7.50
Common Class A [Member] | May 2022 Private Investment in Public Equity Warrants [Member] | Maximum [Member]                                  
Class of Stock [Line Items]                                  
Purchase price of per share | $ / shares                                 $ 82.50
Common Class A [Member] | May 2023 Private Investment in Public Equity Warrants [Member]                                  
Class of Stock [Line Items]                                  
Purchase and sale of shares           581,394                      
Warrants to purchase aggregate shares           581,394                      
Purchase price of per share | $ / shares           $ 5.20                      
Common Class A [Member] | May 2023 Private Investment in Public Equity Warrants [Member] | Private Placement [Member]                                  
Class of Stock [Line Items]                                  
Purchase price of per share | $ / shares           $ 1.25                      
Common Class A [Member] | Equity Purchase Agreement [Member] | Yorkville [Member]                                  
Class of Stock [Line Items]                                  
Common stock, shares authorized   10,000                              
Common stock, par value | $ / shares   $ 0.0001                              
Consideration shares of common stock | $   $ 10,000                              
Common Stock [Member] | At the Market Sales Agreement [Member]                                  
Class of Stock [Line Items]                                  
Aggregate offering price | $                   $ 150,000              
Purchase and sale of shares                       13,296          
Average price per share | $ / shares                       $ 10.60