XML 71 R2.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Current Assets    
Cash $ 1,272 $ 93
Vendor advances, net 2,859
Prepaid expenses and other current assets 38 8
Total Current Assets 4,169 101
Deferred offering costs 1,377 482
Intangible assets, net 222 382
Total Other Assets 1,599 864
TOTAL ASSETS 5,768 965
Current Liabilities    
Accounts payable and accrued expenses 992 2,401
Total Current Liabilities 992 2,405
Convertible notes payable, net of debt discount of $105 at December 31, 2023 638
Total Liabilities 992 3,043
Commitments and contingencies - Notes 7 and 11
Shareholders’ Equity (Deficit)    
Preferred stock, par value $0.001, 20,000,000 shares authorized; no shares issued and outstanding, respectively;
Common stock, par value $0.001, 100,000,000 shares authorized; 13,736,597 and 10,562,640 shares issued and outstanding, respectively; 14 11
Additional paid-in capital 13,577 4,123
Accumulated deficit (8,815) (6,212)
Total Shareholders’ Equity (Deficit) 4,776 (2,078)
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT) 5,768 965
Related Party [Member]    
Current Liabilities    
Due to related parties $ 4