XML 201 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 6 Months Ended
Aug. 16, 2023
Nov. 01, 2022
Aug. 16, 2022
Jul. 31, 2023
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Jul. 31, 2021
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Dividend rate             0.00% 0.00%    
Weighted average grant-date fair value of stock options granted             $ 1.89 $ 3.42    
Stock-based compensation expense         $ 2,448 $ 2,990 $ 5,085 $ 5,956    
Compensation expense         108   $ 108      
Expected term             6 years 5 years 1 month 6 days    
Expected volatility               110.30%    
Risk-free interest rate             4.00% 4.90%    
Fair value of warrants         $ 1,276 (7,005) $ 1,034 $ 1,870    
Stock based compensation expense             $ 5,085 5,956    
Measurement Input, Share Price [Member] | May Warrants [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Shares price         $ 2.17   $ 2.17      
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%      
Common Stock [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Issuance of common stock in exchange for consulting services, shares         50,000          
Common Stock [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      
Warrant [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Fair value of warrants             $ 2,158      
Share-Based Payment Arrangement, Option [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Stock-based compensation expense         $ 1,729 2,149 3,458 4,229    
Unrecognized compensation cost for options issued         $ 3,611   $ 3,611      
Estimated weighted-average amortization period             1 year 9 months 10 days      
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   1,500,000      
Warrant [Member] | Strategic Advisory Agreement [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Warrant shares         1,500,000   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   600,000,000      
Restricted Stock Units (RSUs) [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Stock-based compensation expense         $ 712 $ 841 $ 1,612 $ 1,727    
Estimated weighted-average amortization period             1 year 3 months 21 days      
Award vesting period             4 years      
Unrecognized compensation cost for RSU issued                 $ 2,390  
Number of shares granted             78,802      
Number of shares forfeited             25,544      
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             145,835      
Stock-based compensation expense for remaining requisite service period based on awards fair value             28,665      
Stock based compensation expense         $ 7   $ 15      
Maximum [Member] | Measurement Input, Exercise Price [Member] | May Warrants [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Exercise price         $ 12.00   $ 12.00      
Minimum [Member] | Measurement Input, Exercise Price [Member] | May Warrants [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Exercise price         $ 3.00   $ 3.00      
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         1,041,018   1,041,018     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   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