XML 86 R79.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value Measurements - Schedule of Fair Value Measurement of Liabilities Using Unobservable Inputs Reconciliation (Details) - USD ($)
$ in Thousands
2 Months Ended 3 Months Ended
Mar. 31, 2025
Mar. 31, 2025
Mar. 31, 2024
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance   $ 4  
Cash paid for interest   (88) $ 0
Gain on extinguishment of debt with related party   (279) 0
Issuance of derivatives   1,212  
Change in estimated fair value of warrants   (449)  
Fair value, ending balance $ 767 767  
Derivative [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance   73  
Derivative settlement   (2,800)  
Change in estimated fair value of derivatives   1,582  
Issuance of derivatives   2,104  
Fair value, ending balance 959 959  
Loss Restoration Agreement Derivatives [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance   73  
Derivative settlement   (2,800)  
Change in estimated fair value of derivatives   2,727  
Issuance of derivatives   0  
Fair value, ending balance 0 0  
December 2023 Derivative [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance     122
Change in estimated fair value of derivatives     (54)
Fair value, ending balance     68
January 2025 Derivative [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance   0  
Derivative settlement   0  
Change in estimated fair value of derivatives   (741)  
Issuance of derivatives   963  
Fair value, ending balance 222 222  
March 2025 Derivative [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance   0  
Derivative settlement   0  
Change in estimated fair value of derivatives   (404)  
Issuance of derivatives   1,141  
Fair value, ending balance 737 737  
February 2024 Convertible Notes [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance   2,557  
Cash paid for interest   (88)  
Conversion to common stock   (1,212)  
Change in estimated fair value of convertible notes   284  
Fair value, ending balance 1,541 1,541  
January 2025 Exchange Notes [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance 5,380    
Conversion to common stock (5,391)    
Gain on extinguishment of debt with related party (279)    
Change in estimated fair value of convertible notes 290    
Fair value, ending balance 0 0  
November 2023 Bridge Notes [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance     1,717
Loss on extinguishment of debt upon conversion to convertible notes     275
Change in estimated fair value of convertible notes     316
Conversion to Series A Preferred Stock     (2,308)
Fair value, ending balance     0
November 10, 2023 Warrants [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance   0 165
Issuance of derivatives   0 0
Change in estimated fair value of warrants   0 (124)
Fair value, ending balance 0 0 41
December 7, 2023 Warrants [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance     426
Issuance of derivatives     0
Change in estimated fair value of warrants     (179)
Fair value, ending balance     247
February 2024 Warrants [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance   0  
Issuance of derivatives   0  
Change in estimated fair value of warrants   0  
Fair value, ending balance 0 0  
Treadway Warrants [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance     0
Issuance of derivatives     1,800
Change in estimated fair value of warrants     (1,245)
Fair value, ending balance     555
Woodway Warrants [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance   0 0
Issuance of derivatives   0 345
Change in estimated fair value of warrants   0 (251)
Fair value, ending balance 0 0 94
Registered Offering Warrants [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance   0  
Issuance of derivatives   0  
Change in estimated fair value of warrants   0  
Fair value, ending balance 0 0  
Registered Direct Placement Agent Warrants [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance   0  
Issuance of derivatives   0  
Change in estimated fair value of warrants   0  
Fair value, ending balance 0 0  
Best Efforts Pre-Funded Warrants [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance   0  
Issuance of derivatives   0  
Change in estimated fair value of warrants   0  
Fair value, ending balance 0 0  
Warrants [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance     591
Issuance of derivatives     2,145
Change in estimated fair value of warrants     (1,799)
Fair value, ending balance     $ 937
Best Efforts A-1 Warrants [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance   4  
Issuance of derivatives   0  
Change in estimated fair value of warrants   (4)  
Fair value, ending balance 0 0  
Best Efforts A-2 Warrants [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance   0  
Issuance of derivatives   0  
Fair value, ending balance 0 0  
Best Efforts Placement Agent Warrants [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance   0  
Issuance of derivatives   0  
Change in estimated fair value of warrants   0  
Fair value, ending balance 0 0  
Jan 2025 Class A [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance   0  
Issuance of derivatives   0  
Change in estimated fair value of warrants   0  
Fair value, ending balance 0 0  
Jan 2025 Class B [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance   0  
Issuance of derivatives   0  
Change in estimated fair value of warrants   0  
Fair value, ending balance 0 0  
Jan 2025 [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance   0  
Issuance of derivatives   677  
Change in estimated fair value of warrants   (337)  
Fair value, ending balance 340 340  
Mar 2025 [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value, beginning balance   0  
Issuance of derivatives   535  
Change in estimated fair value of warrants   (108)  
Fair value, ending balance $ 427 $ 427