XML 29 R6.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT) - USD ($)
$ in Thousands
Total
Best Efforts Offering [Member]
Follow On Offering [Member]
At The Market Offering [Member]
Series A Convertible Preferred Stock
Series B Convertible Preferred Stock
Series C Convertible Preferred Stock
IPO [Member]
Common Stock [Member]
Common Stock [Member]
Best Efforts Offering [Member]
Common Stock [Member]
Follow On Offering [Member]
Common Stock [Member]
At The Market Offering [Member]
Common Stock [Member]
Class A Common Stock [Member]
Common Stock [Member]
Class B Common Stock
Common Stock [Member]
IPO [Member]
Additional Paid In Capital
Additional Paid In Capital
Best Efforts Offering [Member]
Additional Paid In Capital
Follow On Offering [Member]
Additional Paid In Capital
At The Market Offering [Member]
Additional Paid In Capital
IPO [Member]
Accumulated Other Comprehensive (Income) Loss
Accumulated Deficit
Beginning balance at Dec. 31, 2022 $ (2,733)                       $ 4     $ 112,436         $ 365 $ (115,538)
Beginning balance, shares at Dec. 31, 2022                         604 9                
Issuance of stock 4,452             $ 10,820 $ 3             4,449       $ 10,820    
Issuance of stock, shares                 2,169           375              
Issuance of Common stock upon exercise of stock options                 3         162                
Issuance of Class B common stock upon exercise of stock options 14                             14            
Issuance of common stock upon conversion, shares                 142                          
Issuance of common stock upon conversion 4,521                             4,521            
Initial public offering costs (4,607)                             (4,607)            
Issuance of Common stock upon conversion of Common Stock, shares                 604       (604)                  
Issuance of Common stock upon conversion of Common Stock, shares                 170         (171)                
Issuance of Common stock upon conversion of Common Stock                 $ 4       $ (4)                  
Exercise of stock warrants (in shares)                 85                          
Exercise of stock warrants 2,468                             2,468            
Stock-based compensation 30,828                             30,828            
Net exercise of options 323                             323            
Foreign currency translation loss (265)                                       (265)  
Net Income (Loss) (51,373)                                         (51,373)
Ending balance at Dec. 31, 2023 (5,552)               $ 7             161,252         100 (166,911)
Ending balance, shares at Dec. 31, 2023                 3,548                          
Issuance of stock   $ 296 $ 809 $ 8,432             $ 0 $ 1         $ 296 $ 809 $ 8,431      
Issuance of stock, shares                 74,408 2,100 1,420 648,700                    
Issuance of Common stock upon exercise of stock options                 5                          
Issuance of common stock upon conversion, shares                 2,882                          
Issuance of common stock upon conversion 1,950               $ 0             1,950            
Registered direct offering costs (74)                             (74)            
Issuance of common stock upon acquisition of CLMBR, Inc, Shares                 357                          
Issuance of common stock upon acquisition of CLMBR, Inc. 1,014               $ 0             1,014            
Issuance of preferred stock series B upon acquisition of CLMBR, Inc, Shares           1,500,000                                
Issuance of preferred stock series B upon acquisition of CLMBR, Inc. 2,955         $ 0                   2,955            
Issuance of preferred stock Series upon conversion of debt, Shares         6,493,865   2,861,128                              
Issuance of preferred stock series C upon conversion of preferred series A and conversion of debt, Shares         (1,559,668)                                  
Issuance of preferred stock Series upon conversion of debt 12,451       $ 1   $ 0                 12,450           (203)
Issuance of preferred stock series C upon conversion of preferred series A and conversion of debt, Value 2,772                             2,975            
Issuance of Common stock upon conversion of Series A preferred stock, Shares         (919,794)       262,051                          
Issuance of Common stock upon waiver to enter into Note Agreement                 63                          
Issuance of Common stock upon waiver to enter into Note Agreement,Value 177                             177            
Issuance of shares upon issuance of convertible notes, shares                 188                          
Issuance of shares upon issuance of convertible notes 547                             547            
Issuance of common stock from equity line of credit                 407                          
Issuance of common stock from equity line of credit 757                             757            
At the Market offering costs (55)                             (55)            
1 for 40 reverse stock split share round up                 1,003                          
1 for 100 reverse stock split share round up                 217,717                          
Issuance of Common stock upon extinguishment of debt, shares                 235,161                          
Issuance of Common stock upon extinguishment of debt 1,502                             1,502            
Issuance of Common stock upon exercise of pre-funded warrants from Best Efforts Offering, Shares                 26,269                          
Issuance of Common stock upon exercise of pre-funded warrants from Best Efforts Offering 2,563                             2,563            
Best Efforts Offering Costs (16)                             (16)            
Issuance of Common stock upon conversion of warrants, Shares         375,000                                  
Issuance of Common stock upon conversion of warrants 480       $ 0                     480            
Exercise of stock warrants (in shares)                 231                          
Exercise of stock warrants 92                             92            
Series A Preferred dividends declared and paid in kind, shares         269,334                                  
Series A Preferred dividends declared and paid in kind                               538           (538)
Stock-based compensation 10,866                             10,866            
Foreign currency translation loss 83                                       83  
Net Income (Loss) (34,934)                                         (34,934)
Ending balance at Dec. 31, 2024 $ 7,115               $ 8             $ 209,509         $ 183 $ (202,586)
Ending balance, shares at Dec. 31, 2024         4,658,737 1,500,000 2,861,128                              
Ending balance at Dec. 31, 2024         $ 1 $ 0 $ 0                              
Ending balance, shares at Dec. 31, 2024                 1,402,102