XML 40 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Shareholders' Equity (Unaudited) - USD ($)
$ in Thousands
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2023 $ 11 $ 4,123 $ (6,212) $ (2,078)
Balance, shares at Dec. 31, 2023 10,562,640      
Fair value of vested restricted stock units 5   5
Fair value of vested restricted stock units, shares      
Net loss (1,623) (1,623)
Issuance of common shares upon the closing of the initial public offering, net of offering costs $ 2 4,650   4,652
Issuance of common shares upon the closing of the initial public offering, net of offering costs, shares 1,550,000      
Issuance of common shares upon conversion of convertible notes payable and accrued interest 884   884
Issuance of common shares upon conversion of convertible notes payable and accrued interes, shares 368,371      
Issuance of common shares upon conversion of accounts payable 1,456   1,456
Issuance of common shares upon conversion of accounts payable, shares 364,110      
Issuance of common shares upon conversion of amounts due to related parties 7   7
Issuance of common shares upon conversion of amounts due to related parties, shares 1,664      
Fair value of warrants issued in connection with convertible notes payable 29   29
Balance at Sep. 30, 2024 $ 13 11,154 (7,835) 3,332
Balance, shares at Sep. 30, 2024 12,846,785      
Balance at Dec. 31, 2023 $ 11 4,123 (6,212) (2,078)
Balance, shares at Dec. 31, 2023 10,562,640      
Balance at Dec. 31, 2024 $ 14 13,577 (8,815) 4,776
Balance, shares at Dec. 31, 2024 13,736,597      
Balance at Jun. 30, 2024 $ 11 4,123 (6,788) (2,654)
Balance, shares at Jun. 30, 2024 10,562,640      
Fair value of vested restricted stock units 5   5
Fair value of vested restricted stock units, shares      
Net loss (1,047) (1,047)
Issuance of common shares upon the closing of the initial public offering, net of offering costs $ 2 4,650   4,652
Issuance of common shares upon the closing of the initial public offering, net of offering costs, shares 1,550,000      
Issuance of common shares upon conversion of convertible notes payable and accrued interest 884   884
Issuance of common shares upon conversion of convertible notes payable and accrued interes, shares 368,371      
Issuance of common shares upon conversion of accounts payable 1,456   1,456
Issuance of common shares upon conversion of accounts payable, shares 364,110      
Issuance of common shares upon conversion of amounts due to related parties 7   7
Issuance of common shares upon conversion of amounts due to related parties, shares 1,664      
Fair value of warrants issued in connection with convertible notes payable 29   29
Balance at Sep. 30, 2024 $ 13 11,154 (7,835) 3,332
Balance, shares at Sep. 30, 2024 12,846,785      
Balance at Dec. 31, 2024 $ 14 13,577 (8,815) 4,776
Balance, shares at Dec. 31, 2024 13,736,597      
Common shares issued for cash through equity line of credit, net of expenses $ 4 3,201 3,205
Common shares issued for cash through equity line of credit, net of expenses, shares 3,510,000      
Fair value of vested restricted stock units 223 223
Fair value of vested restricted stock units, shares 144,707      
Issuance of common shares through cashless exercise of stock warrants
Issuance of common shares through cashless exercise of stock warrants, shares 11,402      
Net loss (4,082) (4,082)
Fair value of common shares issued for deferred offering costs 327 327
Fair value of common shares issued for deferred offering costs, shares 384,459      
Proceeds from the sale of common shares and pre-funded warrants, net of offering costs $ 2 3,056 3,058
Proceeds from the sale of common shares and pre-funded warrants, net of offering costs, shares 2,500,000      
Issuance of common shares recorded as a vendor advance $ 1 156 157
Issuance of common shares recorded as a vendor advance, shares 534,188      
Balance at Sep. 30, 2025 $ 21 20,540 (12,897) 7,664
Balance, shares at Sep. 30, 2025 20,821,353      
Balance at Jun. 30, 2025 $ 18 17,478 (11,499) 5,997
Balance, shares at Jun. 30, 2025 17,743,765      
Common shares issued for cash through equity line of credit, net of expenses $ 3 2,992 2,995
Common shares issued for cash through equity line of credit, net of expenses, shares 3,000,000      
Fair value of vested restricted stock units 70 70
Fair value of vested restricted stock units, shares 66,186      
Issuance of common shares through cashless exercise of stock warrants
Issuance of common shares through cashless exercise of stock warrants, shares 11,402      
Net loss (1,398) (1,398)
Balance at Sep. 30, 2025 $ 21 $ 20,540 $ (12,897) $ 7,664
Balance, shares at Sep. 30, 2025 20,821,353