XML 108 R85.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value Measurements - Additional Information (Details) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 2 Months Ended 6 Months Ended 12 Months Ended
Feb. 02, 2024
Dec. 07, 2023
Nov. 10, 2023
May 31, 2024
Mar. 31, 2024
Feb. 29, 2024
Nov. 30, 2023
May 31, 2023
Mar. 31, 2023
Dec. 31, 2024
Dec. 31, 2024
Jun. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
Apr. 24, 2024
Feb. 01, 2024
Nov. 13, 2022
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Fair value of warrants                         $ (9,300) $ (2,405)      
Convertible Note paid off                   $ 2,750 $ 2,750   2,750 904      
Gain (loss) on change in fair value                         (460) 0      
Change in fair value of convertible notes                         $ 128 $ 306      
Proceeds from Long-Term Lines of Credit       $ 400     $ 800   $ 500     $ 500          
Risk free rate                         0.00% 3.70%      
Change in fair value of warrants                         $ (9,300) $ (2,405)      
Derivative liability                   4 4   4 $ 591      
Asset Purchase Agreement [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Contingent payment recognized for earn out $ 0                                
Contingent liability                   1,300 1,300   $ 1,300        
Weighted Average Threshold Consecutive Trading Days                         10 days        
Sale of stock number of shares issued in transaction                         2,400        
Maximum number of earn-out shares                         5,666        
Accrued earn out gain                         $ 1,300        
Fair value of contingent payments                   0 0   $ 0        
CLMBR, Inc. [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Sale of stock number of shares issued in transaction                         5,000        
Business to Business [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Sale of stock number of shares issued in transaction                         2,400        
February 2024 Convertible Note [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Loss on extinguishment of debt                     (493)   $ (500)        
Liabilities, fair value disclosure           $ 4,000                      
Change in fair value of convertible notes                         $ 200        
Discount rate           16.30%                      
Warrants [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Risk free rate   3.80% 3.80%                            
December 2023 Warrants [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Warrant to purchase shares of common stock                       2,889   770      
Warrant shares, exercised                       231          
Conversion price reduced                       $ 400          
Amount of warrant shares                       $ 90          
Common stock, warrant                       2,889   770      
Risk free rate                         0.00% 3.80%      
February 2024 Warrants [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Warrant to purchase shares of common stock                               750  
Amount of warrant shares                               $ 6,000  
Common stock, warrant                               750  
Risk free rate                         4.60% 0.00%      
Woodway Warrants [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Risk free rate                         4.60% 0.00%      
Registered Direct Placement Agent Warrants [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Risk free rate                         4.40% 0.00%      
Registered Direct Offering Warrants [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Risk free rate                         4.40% 0.00%      
Best Efforts A-1 Warrants [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Risk free rate                         4.40% 0.00%      
Best Efforts A-2 Warrants [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Risk free rate                         4.20% 0.00%      
Best Efforts Placement Agent Warrants [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Risk free rate                         4.40% 0.00%      
December 2023 Derivative [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Convertible Note paid off                   0 0   $ 0        
Risk free rate                         0.00% 3.90%      
Loss Restoration Derivative [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Loss restoration derivative in current assets                   $ 100 100   $ 100        
Loss restoration derivative                             $ 60    
Gain (loss) on change in fair value                         $ 600        
Risk free rate                         4.20% 0.00%      
Derivative [Member] | December 2023 Derivative [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Gain (loss) on change in fair value                         $ 100        
Convertible Notes Payable [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Conversion of common stock, shares               141   160,753              
Change in fair value of convertible notes                           $ 300      
Conversion of Common Stock, Shares               141   160,753              
November 2022 Convertible Notes [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Conversion of common stock, shares               141                  
Conversion of Common Stock, Shares               141                  
November 2022 Convertible Notes [Member] | Warrants [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Warrant to purchase shares of common stock                                 23
Common stock, warrant                                 23
Discount rate                           21.70%      
November 2023 Bridge Notes [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Loss on extinguishment of debt                         (201)        
November 2023 Bridge Notes [Member] | Warrants [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Discount rate     21.00%                     21.00%      
Derivative liability     $ 1,700                            
Fair Value, Recurring [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Assets, fair value disclosure                   $ 138 $ 138   138        
Class A Common Stock Warrants [Member] | Warrants [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Fair value of warrants                         0 $ 2,300      
Change in fair value of warrants                         0 2,300      
Class A Common Stock Warrants [Member] | November 2022 Convertible Notes [Member] | Warrants [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Warrant to purchase shares of common stock                                 23
Common stock, warrant                                 23
Series A preferred stock [Member] | December 2023 Warrants [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Fair value of warrants                         400 0      
Warrant to purchase shares of common stock                       375,000          
Common stock, warrant                       375,000          
Change in fair value of warrants                         $ 400 $ 0      
Series A Convertible Preferred Stock | November 2023 Bridge Notes [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Loss on extinguishment of debt         $ 200 $ 200                      
Change in fair value of convertible notes                 $ 300                
Warrant One [Member] | December 2023 Warrants [Member]                                  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                  
Warrant to purchase shares of common stock                       2,658          
Common stock, warrant                       2,658