XML 13 R6.htm IDEA: XBRL DOCUMENT v3.25.2
CONDENSED CONSOLIDATED STATEMENTS OF PREFERRED STOCK AND STOCKHOLDERS' EQUITY (DEFICIT) (UNAUDITED) - USD ($)
$ in Thousands
Total
Follow On Offering [Member]
At The Market Offering [Member]
Series B Convertible Preferred Stock
Series A Convertible Preferred Stock [Member]
Series C Convertible Preferred Stock
Common Stock [Member]
Common Stock [Member]
Follow On Offering [Member]
Common Stock [Member]
At The Market Offering [Member]
Subscription Receivable Preferred Stock Series A
Additional Paid In Capital
Additional Paid In Capital
Follow On Offering [Member]
Additional Paid In Capital
At The Market Offering [Member]
Additional Paid In Capital
Series A Convertible Preferred Stock [Member]
Additional Paid In Capital
Series C Convertible Preferred Stock
Accumulated Other Comprehensive Income
Accumulated Deficit
Accumulated Deficit
Series A Convertible Preferred Stock [Member]
Accumulated Deficit
Series C Convertible Preferred Stock
Beginning balance at Dec. 31, 2023 $ (5,552)           $ 7       $ 161,252         $ 100 $ (166,911)    
Beginning balance, shares at Dec. 31, 2023             355                        
Issuance of stock 10,082                   10,082                
Issuance of preferred stock Series upon conversion of debt, Shares         3,430,895                            
Issuance of preferred stock Series upon conversion of debt         $ 1                            
Subscription receivable for issuance of Series A preferred stock, shares         1,500,000                            
Subscription receivable for issuance of Series A preferred stock (3,000)                 $ (3,000)                  
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.       $ 2,688                              
Issuance of common stock upon acquisition of CLMBR, Inc, Shares             36                        
Issuance of common stock upon acquisition of CLMBR, Inc. 1,014           $ 0       1,014                
Issuance of Common stock upon waiver to enter into Note Agreement             6                        
Issuance of Common stock upon waiver to enter into Note Agreement,Value 177           $ 0       177                
Issuance of shares upon issuance of convertible notes, shares             19                        
Issuance of shares upon issuance of convertible notes 547           $ 0       547                
Issuance of common stock from equity line of credit             33                        
Issuance of common stock from equity line of credit 692           $ 0       692                
Issuance upon conversion of convertible notes, shares             37                        
Issuance of Common stock upon conversion of convertible notes 866           $ 0       866                
Issuance of Common stock upon exercise of stock options, shares             1                        
Stock-based compensation 3,586                   3,586                
Foreign currency translation gain (loss) 39                             39      
Net Income (Loss) (11,394)                               (11,394)    
Ending balance, shares at Mar. 31, 2024       1,500,000 4,930,895                            
Endng balance at Mar. 31, 2024       $ 2,688 $ 1                            
Ending balance at Mar. 31, 2024 (2,942)           $ 7     (3,000) 178,216         139 (178,305)    
Ending balance, shares at Mar. 31, 2024             487                        
Beginning balance at Dec. 31, 2023 (5,552)           $ 7       161,252         100 (166,911)    
Beginning balance, shares at Dec. 31, 2023             355                        
Issuance upon conversion of convertible notes, shares             288                        
Foreign currency translation gain (loss) 37                                    
Ending balance, shares at Jun. 30, 2024       1,500,000 6,868,865                            
Endng balance at Jun. 30, 2024         $ 1                            
Ending balance at Jun. 30, 2024 413           $ 7       189,210         137 (188,942)    
Ending balance, shares at Jun. 30, 2024             1,174                        
Beginning balance at Mar. 31, 2024 (2,942)           $ 7     (3,000) 178,216         139 (178,305)    
Beginning balance at Mar. 31, 2024       $ 2,688 $ 1                            
Beginning balance, shares at Mar. 31, 2024             487                        
Beginning balance, shares at Mar. 31, 2024       1,500,000 4,930,895                            
Issuance of stock   $ 809 $ 405         $ 0 $ 0     $ 809 $ 405            
Issuance of stock, shares               142 162                    
Issuance of preferred stock Series upon conversion of debt, Shares         1,562,970                            
Issuance of preferred stock Series upon conversion of debt 2,368       $ 0           2,368                
Subscription receivable for issuance of Series A preferred stock 3,000                 $ 3,000                  
Reclassification of series B preferred stock to permanent equity, Shares       (1,500,000)                              
Reclassification of series B preferred stock to permanent equity       $ (2,688)                              
Reclassification of series B preferred stock to permanent equity, Shares       1,500,000                              
Reclassification of Preferred Stock Value to Permanent Equity 2,955                   2,955                
1 for 40 reverse stock split share round up             100                        
Registered direct offering costs (74)                   (74)                
At the Market offering costs (50)                   (50)                
Issuance of common stock from equity line of credit             8                        
Issuance of common stock from equity line of credit 65           $ 0       65                
Issuance upon conversion of convertible notes, shares             251                        
Issuance of Common stock upon conversion of convertible notes 1,084           $ 0       1,084                
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)             23                        
Exercise of stock warrants 92           $ 0       92                
Issuance of Common stock upon exercise of stock options, shares             1                        
Stock-based compensation 2,860                   2,860                
Foreign currency translation gain (loss) (2)                             (2)      
Net Income (Loss) (10,637)                               (10,637)    
Ending balance, shares at Jun. 30, 2024       1,500,000 6,868,865                            
Endng balance at Jun. 30, 2024         $ 1                            
Ending balance at Jun. 30, 2024 413           $ 7       189,210         137 (188,942)    
Ending balance, shares at Jun. 30, 2024             1,174                        
Beginning balance at Dec. 31, 2024 7,115           $ 8       209,509         183 (202,586)    
Beginning balance at Dec. 31, 2024       $ 0 $ 1 $ 0                          
Beginning balance, shares at Dec. 31, 2024             140,210                        
Beginning balance, shares at Dec. 31, 2024       1,500,000 4,658,737 2,861,128                          
Issuance of stock     $ 1,594                   $ 1,594            
Issuance of stock, shares                 82,150                    
Issuance of Common stock upon conversion of preferred stock       (1,060,118) (100,000) (2,801,250)                          
Issuance of Common stock upon conversion of Common Stock, shares             178,839                        
Series A Preferred dividends declared and paid in kind, shares         128,796 126,515                          
Series A Preferred dividends declared and paid in kind                           $ 225 $ 253     $ (225) $ (253)
Issuance upon conversion of convertible notes, shares             394,158                        
Issuance of Common stock upon conversion of convertible notes 5,799           $ 1       5,798                
Issuance of preferred stock series C upon settlement of loss restoration agreement , shares           1,684,817                          
Issuance of preferred stock series C upon settlement of loss restoration agreement , value 3,128         $ 1         3,127                
Gain on extinguishment of related party promissory notes 279                               279    
Stock-based compensation 2,423                   2,423                
Foreign currency translation gain (loss) 21                             21      
Net Income (Loss) (6,603)                               (6,603)    
Ending balance, shares at Mar. 31, 2025       439,882 4,671,071 1,871,210                          
Endng balance at Mar. 31, 2025       $ 0 $ 1 $ 1                          
Ending balance at Mar. 31, 2025 13,756           $ 9       222,929         204 (209,388)    
Ending balance, shares at Mar. 31, 2025             795,357                        
Beginning balance at Dec. 31, 2024 7,115           $ 8       209,509         183 (202,586)    
Beginning balance at Dec. 31, 2024       $ 0 $ 1 $ 0                          
Beginning balance, shares at Dec. 31, 2024             140,210                        
Beginning balance, shares at Dec. 31, 2024       1,500,000 4,658,737 2,861,128                          
Foreign currency translation gain (loss) 44                                    
Ending balance, shares at Jun. 30, 2025       408,775 4,799,867 1,210,155                          
Endng balance at Jun. 30, 2025       $ 0 $ 1 $ 1                          
Ending balance at Jun. 30, 2025 16,274           $ 10       227,998         227 (211,963)    
Ending balance, shares at Jun. 30, 2025             1,409,044                        
Beginning balance at Mar. 31, 2025 13,756           $ 9       222,929         204 (209,388)    
Beginning balance at Mar. 31, 2025       $ 0 $ 1 $ 1                          
Beginning balance, shares at Mar. 31, 2025             795,357                        
Beginning balance, shares at Mar. 31, 2025       439,882 4,671,071 1,871,210                          
Issuance of Common stock upon conversion of preferred stock       (31,107)   (729,366)                          
Issuance of Common stock upon conversion of Common Stock, shares             44,886                        
Series A Preferred dividends declared and paid in kind, shares         112,334 68,311                          
Series A Preferred dividends declared and paid in kind                           $ 258 $ 137     $ (258) $ (137)
Issuance upon conversion of convertible notes, shares             568,874                        
Issuance of Common stock upon conversion of convertible notes 4,225           $ 1       4,224                
Reverse stock split settlement of fractional shares             (73)                        
Stock-based compensation 450                   450                
Foreign currency translation gain (loss) 23                             23      
Net Income (Loss) (2,180)                               (2,180)    
Ending balance, shares at Jun. 30, 2025       408,775 4,799,867 1,210,155                          
Endng balance at Jun. 30, 2025       $ 0 $ 1 $ 1                          
Ending balance at Jun. 30, 2025 $ 16,274           $ 10       $ 227,998         $ 227 $ (211,963)    
Ending balance, shares at Jun. 30, 2025             1,409,044