XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.4
Condensed Consolidated Statements of Stockholders' Deficit (Unaudited) - USD ($)
$ in Thousands
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 70,770 $ (81,589) $ (10,819)
Balance, Shares at Dec. 31, 2022 17,496,370      
Net income (loss)   (97,610) (97,610)
Stock-based compensation 1,018 1,018
Issuance of common stock related to short-term loans 1,595 1,595
Issuance of common stock related to short-term loans, shares 274,477      
Retroactive application of reverse capitalization
Retroactive application of reverse capitalization, shares 5,859,062      
Adjusted balance, beginning of period 70,770 (81,589) (10,819)
Adjusted balance, beginning of period, shares 23,355,432      
Effect of Business Combination, including Backstop Agreement, net of redeemed public shares 52,070 52,070
Effect of Business Combination, including Backstop Agreement, net of redeemed public shares, shares 7,654,035      
Backstop Agreement Prepayment (51,606) (51,606)
Proceeds from Backstop Agreement 1,444 1,444
Issuance of common stock pursuant to the Subscription Agreement 14,260 14,260
Issuance of common stock pursuant to the Subscription Agreement, shares 1,350,000      
Issuance of common stock for extension of loan shares to related party 13,595 13,595
Issuance of common stock for extension of loan shares to related party, shares 1,365,000      
Shares issued in consideration pursuant to the Marketing Services Agreement 83 83
Shares issued in consideration pursuant to the Marketing Services Agreement, shares 13,257      
Shares issued in consideration pursuant to the Common Stock Purchase Agreement 494 494
Shares issued in consideration pursuant to the Common Stock Purchase Agreement, shares 75,000      
Offering costs (2,049) (2,049)
Issuances of warrants 2,301 2,301
Balance at Sep. 30, 2023 103,975 (179,199) (75,224)
Balance, Shares at Sep. 30, 2023 34,087,201      
Balance at Dec. 31, 2022 70,770 (81,589) (10,819)
Balance, Shares at Dec. 31, 2022 17,496,370      
Balance at Dec. 31, 2023 105,292 (196,055) (90,763)
Balance, Shares at Dec. 31, 2023 35,249,046      
Balance at Jun. 30, 2023 103,455 (165,112) (61,657)
Balance, Shares at Jun. 30, 2023 34,012,724      
Net income (loss) (14,087) (14,087)
Stock-based compensation 186 186
Issuance of common stock related to short-term loans 334 334
Issuance of common stock related to short-term loans, shares 74,477      
Balance at Sep. 30, 2023 103,975 (179,199) (75,224)
Balance, Shares at Sep. 30, 2023 34,087,201      
Balance at Dec. 31, 2023 105,292 (196,055) (90,763)
Balance, Shares at Dec. 31, 2023 35,249,046      
Net income (loss)     (9,763) (9,763)
Stock-based compensation 559 559
Issuance of common stock 1,795 1,795
Issuance of common stock, Shares 169,582      
Shares issued to vendors 87 87
Shares issued to vendors, shares 50,000      
Balance at Sep. 30, 2024 107,733 (205,818) (98,085)
Balance, Shares at Sep. 30, 2024 35,468,628      
Balance at Jun. 30, 2024 107,547 (200,290) (92,743)
Balance, Shares at Jun. 30, 2024 35,468,628      
Net income (loss)     (5,528) (5,528)
Stock-based compensation 186 186
Balance at Sep. 30, 2024 $ 107,733 $ (205,818) $ (98,085)
Balance, Shares at Sep. 30, 2024 35,468,628