XML 87 R80.htm IDEA: XBRL DOCUMENT v3.25.2
Fair Value Measurements - Schedule of Fair Value Measurement of Assets and Liabilities Using Unobservable Inputs Reconciliation (Details) - USD ($)
$ in Thousands
1 Months Ended 2 Months Ended 3 Months Ended 6 Months Ended
Jun. 30, 2025
Mar. 31, 2025
Jun. 30, 2025
Mar. 31, 2025
Jun. 30, 2024
Mar. 31, 2024
Jun. 30, 2025
Jun. 30, 2024
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Cash paid for interest             $ (88) $ 0
Derivative Liabilities [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Liabilities measured at fair value, beginning balance     $ 959 $ 73 $ 68 $ 122 73 122
Issuance of derivatives     0 2,104 61 0    
Derivative settlement     (1,041) (2,800)        
Change in estimated fair value of derivatives     465 1,582 809 (54)    
Liabilities measured at fair value, ending balance $ 383 $ 959 383 959 938 68 383 938
Derivative Assets [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Assets measured at fair value, beginning balance     95 0 68 122 0 122
Issuance of derivatives     0 0 61 0    
Derivative settlement     0 0        
Change in estimated fair value of derivatives     3 95 809 (54)    
Assets measured at fair value, ending balance 98 95 98 95 938 68 98 938
Loss Restoration Agreement Derivatives [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Liabilities measured at fair value, beginning balance     0 73 0 0 73 0
Assets measured at fair value, beginning balance         0 0   0
Issuance of derivatives     0 0 61 0    
Issuance of derivatives         61 0    
Derivative settlement     (1,041) (2,800)        
Change in estimated fair value of derivatives     1,041 2,727 877 0    
Change in estimated fair value of derivatives         877 0    
Assets measured at fair value, ending balance         938 0   938
Liabilities measured at fair value, ending balance 0 0 0 0 938 0 0 938
December 2023 Derivative [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Liabilities measured at fair value, beginning balance         68 122   122
Assets measured at fair value, beginning balance         68 122   122
Issuance of derivatives         0 0    
Issuance of derivatives         0 0    
Change in estimated fair value of derivatives         (68) (54)    
Change in estimated fair value of derivatives         (68) (54)    
Assets measured at fair value, ending balance         0 68   0
Liabilities measured at fair value, ending balance         0 68   0
January 2025 Derivative [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Liabilities measured at fair value, beginning balance     222 0     0  
Issuance of derivatives     0 963        
Derivative settlement     0 0        
Change in estimated fair value of derivatives     120 (741)        
Liabilities measured at fair value, ending balance 342 222 342 222     342  
March 2025 Derivative [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Liabilities measured at fair value, beginning balance     737 0     0  
Issuance of derivatives     0 1,141        
Derivative settlement     0 0        
Change in estimated fair value of derivatives     (696) (404)        
Liabilities measured at fair value, ending balance 41 737 41 737     41  
February 2024 Convertible Notes [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Liabilities measured at fair value, beginning balance     1,541 2,557     2,557  
Cash paid for interest       (88)        
Conversion to common stock       (1,212)        
Change in estimated fair value of convertible notes     118 284        
Liabilities measured at fair value, ending balance 1,659 1,541 1,659 1,541     1,659  
January 2025 Exchange Notes [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Liabilities measured at fair value, beginning balance   5,380 0          
Conversion to common stock   (5,391)            
Change in estimated fair value of convertible notes   290 0          
Liabilities measured at fair value, ending balance 0 0 0 0     0  
January 2025 Exchange Notes [Member] | Related Party [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Gain/Loss on extinguishment of debt   (279)            
June 2025 Convertible Exchangeable Notes [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Liabilities measured at fair value, beginning balance 50,000              
Change in estimated fair value of convertible notes (7,320)              
Liabilities measured at fair value, ending balance 42,680   42,680       42,680  
November 2023 Bridge Notes [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Liabilities measured at fair value, beginning balance         0 1,717   1,717
Gain/Loss on extinguishment of debt           275    
Change in estimated fair value of financial instruments         0 316    
Conversion to Series A Preferred Stock           (2,308)    
Liabilities measured at fair value, ending balance         0 0   0
2023 Common Warrants [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Liabilities measured at fair value, beginning balance [1]     0 0     0  
Issuance of derivatives [1]     0 0        
Change in estimated fair value of warrants [1]     0 0        
Liabilities measured at fair value, ending balance [1] 0 0 0 0     0  
2024 Common Warrants [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Liabilities measured at fair value, beginning balance [2]     0 4     4  
Issuance of derivatives [2]     0 0        
Change in estimated fair value of warrants [2]     0 (4)        
Liabilities measured at fair value, ending balance [2] 0 0 0 0     0  
2025 Common Warrants [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Liabilities measured at fair value, beginning balance [3]     767 0     0  
Issuance of derivatives [3]     367 1,212        
Change in estimated fair value of warrants [3]     (544) (445)        
Liabilities measured at fair value, ending balance [3] 590 767 590 767     590  
2025 Incremental Warrants [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Liabilities measured at fair value, beginning balance [4]     0 0     0  
Issuance of derivatives [4]     0 0        
Change in estimated fair value of warrants [4]     0 0        
Liabilities measured at fair value, ending balance [4] 0 0 0 0     0  
Warrants [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Liabilities measured at fair value, beginning balance     767 4 937 591 4 591
Issuance of derivatives     367 1,212 771 2,145    
Change in estimated fair value of financial instruments           (1,799)    
Change in estimated fair value of warrants     (544) (449) (1,448)      
Conversion to Series A Preferred Stock         $ (480)      
Loss on cancelation of warrants         358      
Liabilities measured at fair value, ending balance $ 590 $ 767 $ 590 $ 767 $ 138 937 $ 590 138
November 2023 Warrants [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Liabilities measured at fair value, beginning balance         41 165   165
Issuance of derivatives         0 0    
Change in estimated fair value of financial instruments           (124)    
Change in estimated fair value of warrants         (39)      
Conversion to Series A Preferred Stock         $ 0      
Loss on cancelation of warrants         0      
Liabilities measured at fair value, ending balance         $ 2 41   2
December 2023 Warrants [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Liabilities measured at fair value, beginning balance         247 426   426
Issuance of derivatives         0 0    
Change in estimated fair value of financial instruments           (179)    
Change in estimated fair value of warrants         (125)      
Conversion to Series A Preferred Stock         $ (480)      
Loss on cancelation of warrants         358      
Liabilities measured at fair value, ending balance         247  
February 2024 Warrants [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Liabilities measured at fair value, beginning balance         555 0   0
Issuance of derivatives         0 1,800    
Change in estimated fair value of financial instruments           (1,245)    
Change in estimated fair value of warrants         (504)      
Conversion to Series A Preferred Stock         $ 0      
Loss on cancelation of warrants         0      
Liabilities measured at fair value, ending balance         $ 51 555   51
February 2024 Woodway Warrants [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Liabilities measured at fair value, beginning balance         94 0   0
Issuance of derivatives         0 345    
Change in estimated fair value of financial instruments           (251)    
Change in estimated fair value of warrants         (89)      
Conversion to Series A Preferred Stock         $ 0      
Loss on cancelation of warrants         0      
Liabilities measured at fair value, ending balance         $ 5 94   5
Registered Direct Warrants [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Liabilities measured at fair value, beginning balance         0 0   0
Issuance of derivatives         721 0    
Change in estimated fair value of financial instruments           0    
Change in estimated fair value of warrants         (646)      
Conversion to Series A Preferred Stock         $ 0      
Loss on cancelation of warrants         0      
Liabilities measured at fair value, ending balance         $ 75 0   75
Placement Agent Warrants [Member]                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                
Liabilities measured at fair value, beginning balance         0 0   0
Issuance of derivatives         50 0    
Change in estimated fair value of financial instruments           0    
Change in estimated fair value of warrants         (45)      
Conversion to Series A Preferred Stock         $ 0      
Loss on cancelation of warrants         0      
Liabilities measured at fair value, ending balance         $ 5 $ 0   $ 5
[1] Includes November 2023 Warrants. The fair value of the warrants were determined using a Monte Carlo Simulation.
[2] Includes February 2024 Warrants, Woodway February 2024 Warrants, Registered Direct Placement Agent Warrants, Registered Direct Offering Warrants, Best Efforts Offering A-1 Warrants, Best Efforts Offering A-2 Warrants, Best Efforts Placement Agent Warrants. The fair value of the warrants were determined using a Black-Scholes-Merton model.
[3] Includes January 2025 Warrants, March 2025 Warrants, Woodway May 2025 Warrants. The fair value of the warrants were determined using a Black-Scholes-Merton model.
[4] Includes January 2025 Class A Incremental Warrants and January 2025 Class B Incremental Warrants. The fair value of the warrants were determined using a Monte Carlo Simulation.