XML 99 R30.htm IDEA: XBRL DOCUMENT v3.25.1
CONVERTIBLE NOTES PAYABLE (Details Narrative) - USD ($)
$ in Thousands
12 Months Ended
Sep. 17, 2024
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Short-Term Debt [Line Items]        
Principal       $ 250
Amortization of debt discount (premium)   $ 154 $ 56  
Unamortized balance     105  
Unamortized debt issuance costs and discounts     105  
Increase in original debt balance   49    
Issuance of common shares upon conversion of convertible notes payable and accrued interest   884    
Common Stock [Member]        
Short-Term Debt [Line Items]        
Accrued and unpaid interest $ 92      
Principal 792      
Issuance of common shares upon conversion of convertible notes payable and accrued interest      
Issuance of common shares upon conversion of convertible notes payable and accrued interest, shares   368,371    
Convertible Note Agreements [Member]        
Short-Term Debt [Line Items]        
Unamortized debt issuance costs and discounts 154 $ 154    
Convertible Notes Payable [Member]        
Short-Term Debt [Line Items]        
Principal     743 $ 675
Debt instrument interest percentage       6.00%
Debt instrument description       In the event the Company did not close an IPO transaction within 12 months of the date of the note, the Company had the choice of paying off the principal plus all accrued and unpaid interest, or the note’s principal balance will increase to 110% of its original balance. The notes were convertible at the option of the noteholders into shares of the Company’s common stock at a price per share as defined in the agreement or automatically convertible into shares of the Company’s common stock at 60% of the IPO price per share upon the closing of an IPO transaction.
Issuance of common stock       $ 564
Accrued interest increase     68 17
Accrued interest     43  
Accrued and unpaid interest 92   60  
Amortization of debt discount (premium)     16  
Unamortized balance     52  
Notes payable, current $ 792      
Issuance of common shares upon conversion of convertible notes payable and accrued interest   $ 884    
Convertible Notes Payable [Member] | Common Stock [Member]        
Short-Term Debt [Line Items]        
Issuance of common shares upon conversion of convertible notes payable and accrued interest, shares 368,371      
Convertible Notes Payable [Member] | Convertible Note Agreement [Member]        
Short-Term Debt [Line Items]        
Unamortized balance     53 93
Payments of debt issuance costs       111
Amortized debt discount     $ 40 $ 18