XML 97 R86.htm IDEA: XBRL DOCUMENT v3.25.2
Stock-Based Compensation (Details Narrative) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 3 Months Ended
Aug. 16, 2023
Nov. 01, 2022
Aug. 16, 2022
Jul. 31, 2023
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Jul. 31, 2021
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Dividend rate         0.00%    
Weighted average grant-date fair value of stock options granted         $ 0 $ 3.50    
Stock-based compensation expense         $ 2,637 $ 2,966    
Expected term           5 years    
Expected volatility         110.50%    
Risk-free interest rate         5.00%    
Fair value of warrants         $ (242) $ 8,875    
Share-Based Compensation Arrangement by Share-Based Payment Award, Equity Instruments Other than Options, Vested in Period         87,419 233,361    
Stock based compensation expense         $ 2,637 $ 2,966    
Measurement Input, Share Price [Member] | May Warrants [Member]                
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Shares price         $ 2.17      
Measurement Input, Exercise Price [Member] | May Warrants [Member]                
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Exercise price         $ 3.00      
Measurement Input, Expected Term [Member] | May Warrants [Member]                
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Expected term         5 years      
Measurement Input, Price Volatility [Member] | May Warrants [Member]                
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Expected volatility         106.00%      
Measurement Input, Risk Free Interest Rate [Member] | May Warrants [Member]                
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Risk-free interest rate         4.07%      
Measurement Input, Expected Dividend Rate [Member] | May Warrants [Member]                
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Dividend rate         0.00%      
Warrant [Member]                
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Fair value of warrants         $ 2,158      
Warrant [Member] | Strategic Advisory Agreement [Member]                
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Issuance of common stock in exchange for consulting services, shares         50,000      
Share-Based Payment Arrangement, Option [Member]                
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Stock-based compensation expense         $ 1,729 2,080    
Unrecognized compensation cost for options issued         $ 5,299      
Estimated weighted-average amortization period         1 year 9 months      
Awards With Performance Conditions [Member]                
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Vested options to acquire shares     105,000          
Vested options to acquire per share     $ 29.90          
Stock option vesting     80,000          
Remaining stock options forfeited upon termination of the advisory agreement 60,000              
Awards With Performance Conditions [Member] | Initial Tranche [Member]                
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Vested options to acquire shares     25,000          
Awards With Performance Conditions [Member] | Second Tranche [Member]                
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Vested options to acquire shares   20,000            
Warrant [Member]                
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Warrant shares         1,500,000      
Warrant [Member] | Share-Based Payment Arrangement, Tranche One [Member]                
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Warrant shares         600,000,000      
Restricted Stock Units (RSUs) [Member]                
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Stock-based compensation expense         $ 900 886    
Estimated weighted-average amortization period         1 year 3 months 21 days      
Share-Based Compensation Arrangement by Share-Based Payment Award, Award Vesting Period         4 years      
Share-Based Compensation Arrangement by Share-Based Payment Award, Equity Instruments Other than Options, Vested in Period         145,531      
[custom:SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateValueVested]         $ 98 $ 357    
Share-Based Payment Arrangement, Nonvested Award, Excluding Option, Cost Not yet Recognized, Amount             $ 3,205  
Number of shares granted         78,802      
Number of shares forfeited         10,878      
Restricted Stock Units (RSUs) [Member] | Share-Based Payment Arrangement, Tranche One [Member]                
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Vesting percentage         25.00%      
Market Condition Stock Unit [Member]                
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Number of shares granted       174,500        
Award vesting period, description       The awards are scheduled to vest over a period of one to three years from the grant date based on continuous employment and specified market conditions based on the Company’s stock price at the time of vest        
Number of shares forfeited         145,833,000      
Stock-based compensation expense for remaining requisite service period based on awards fair value         28,667,000      
Stock based compensation expense         $ 8      
2021 Equity Incentive Plan [Member]                
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Percentage of outstanding stock         4.00%      
2021 Equity Incentive Plan [Member] | Common Class A [Member]                
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Number of shares remaining available for future grant         1,232,176     2,091,528
Shares issued for future issuance period         10 years      
2017 Equity Incentive Plan [Member]                
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Number of shares remaining available for future grant         3,234,204      
Percentage of fair market value         100.00%      
2017 Equity Incentive Plan [Member] | Maximum [Member]                
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                
Stock option, expiration period         10 years