XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Changes in Stockholders' Equity (Deficit) (Unaudited) - USD ($)
$ in Thousands
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2023 $ 18,625 $ 42 $ 129,763 $ (150,741) $ (2,311)
Balance, shares at Dec. 31, 2023 18,625 42,329,864      
Exercise - stock options - Lucid Diagnostics Inc. 2018 Equity Plan 4 4
Exercise - stock options - Lucid Diagnostics Inc. 2018 Equity Plan, shares   3,333      
Stock-based compensation - Lucid Diagnostics Inc. 2018 Equity Plan 744 744
Stock-based compensation - PAVmed Inc. 2014 Equity Plan 189 189
Purchase - Employee Stock Purchase Plan $ 1 352 353
Purchase - Employee Stock Purchase Plan, shares   511,884      
Net loss (10,612) (10,612)
Vest - restricted stock awards
Vest - restricted stock awards, shares   26,912      
Conversions - Senior Secured Convertible Note $ 1 687 688
Conversions - Senior Secured Convertible Note, shares   543,298      
Issuance - Series A-1 Preferred Stock $ 5,670 5,670
Issuance - Series A-1 Preferred Stock, shares 5,670        
Exchange - Series A and Series A-1 Preferred Stock $ (24,295) (7,496) (31,791)
Exchange - Series A and Series A-1 Preferred Stock, shares (24,295)        
Issuance through exchange - Series B Preferred Stock $ 31,790 31,790
Issuance through exchange - Series B Preferred Stock, shares 31,790        
Issuance through sale- Series B Preferred Stock $ 12,495 12,495
Issuance through sale- Series B Preferred Stock, shares 12,495        
Issuance - Due To: PAVmed Inc. Settlement in Common Stock $ 3 4,672 4,675
Issuance - Due To: PAVmed Inc. Settlement in Common Stock, shares   3,331,771      
Balance at Mar. 31, 2024 $ 44,285 $ 47 136,411 (168,849) 11,894
Balance, shares at Mar. 31, 2024 44,285 46,747,062      
Balance at Dec. 31, 2024 $ 54,419 $ 63 154,675 (203,766) 5,391
Balance, shares at Dec. 31, 2024 54,419 63,071,950      
Exercise - stock options - Lucid Diagnostics Inc. 2018 Equity Plan 3 $ 3
Exercise - stock options - Lucid Diagnostics Inc. 2018 Equity Plan, shares   1,893     1,893
Stock-based compensation - Lucid Diagnostics Inc. 2018 Equity Plan 949 $ 949
Stock-based compensation - PAVmed Inc. 2014 Equity Plan 81 81
Purchase - Employee Stock Purchase Plan 141 141
Purchase - Employee Stock Purchase Plan, shares   203,051      
Issuance - Interest payment paid in stock 32 32
Issuance - Interest payment paid in stock, shares   40,767      
Issuance - Registered Direct Offering, net of fees $ 14 14,920 14,934
Issuance - Registered Direct Offering, net of fees, shares   13,939,331      
Issuance - Dividend on Series B Preferred Stock $ 7 9,103 (9,110)
Issuance - Dividend on Series B Preferred Stock, shares   7,117,463      
Net loss (26,908) (26,908)
Balance at Mar. 31, 2025 $ 54,419 $ 84 $ 179,904 $ (239,784) $ (5,377)
Balance, shares at Mar. 31, 2025 54,419 84,374,455