XML 22 R6.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ DEFICIT - USD ($)
$ in Thousands
Total
Related Party
Nonrelated Party
Common Shares
Related Party
Preferred Shares
Preferred Shares
Preferred Shares
Preferred Shares
Common Shares
Common Shares
Related Party
Common Shares
Nonrelated Party
Common Shares
Common Shares
Related Party
Common Shares
Preferred Shares
Contributed Capital
Contributed Capital
Related Party
Contributed Capital
Nonrelated Party
Contributed Capital
Common Shares
Related Party
Accumulated Deficit
Treasury Stock
Accumulated Other Comprehensive Loss
Beginning balance (in shares) at Dec. 31, 2022           3,955,000                          
Beginning balance at Dec. 31, 2022 $ (22,264)         $ 4   $ 10         $ 630,428       $ (607,239) $ (45,067) $ (400)
Beginning balance (in shares) at Dec. 31, 2022               9,748,000                      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net loss (61,618)                               (61,618)    
Issuance of stock (in shares)                     488,000                
Issuance of stock       $ 3,997             $ 1         $ 3,996      
Capital contribution from modification of securities purchase agreement with related party 1,805                       1,805            
Conversion of preferred stock into common stock with related party (in shares)             (3,955,000)         396,000              
Conversion of preferred stock into common stock with related party         $ (4)   $ (4)                        
Restricted stock awards issued (in shares)               373,000                      
Restricted stock awards issued 0                       0            
Unrealized gain on investments 29                                   29
Foreign currency translation adjustment (241)                                   (241)
Issuance of shares to retire secured promissory note with related party (in shares)               3,432,000                      
Issuance of shares to retire secured promissory note with related party 25,366             $ 3         25,363            
Reclassification of derivative liability to contributed capital 26,908                       26,908            
Issuance of shares to retire convertible notes and derivative (in shares)               133,000                      
Issuance of shares to retire convertible notes and derivative 819                       819            
Equity-based compensation 5,274                       5,274            
Reclassification of common stock par value due to reverse stock split $ 41                       41            
Ending balance (in shares) at Dec. 31, 2023 0         0                          
Ending balance at Dec. 31, 2023 $ (19,888)         $ 0   $ 14         694,634       (668,857) (45,067) (612)
Ending balance (in shares) at Dec. 31, 2023 14,569,500             14,570,000                      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net loss $ (50,045)                               (50,045)    
Issuance of stock (in shares)                 2,750,000 7,136,000                  
Issuance of stock   $ 2,967 $ 4,898           $ 3 $ 7       $ 2,964 $ 4,891        
Restricted stock awards issued and exercise of options (in shares)               720,000                      
Restricted stock awards issued and exercise of options 1             $ 1                      
Issuance of prefunded warrants 1,077                       1,077            
Unrealized gain on investments 0                                    
Foreign currency translation adjustment 606                                   606
Issuance of shares to retire convertible notes and derivative (in shares)               11,000                      
Issuance of shares to retire convertible notes and derivative 43                       43            
Equity-based compensation 4,298                       4,298            
Entity dissolution $ 3                               3    
Ending balance (in shares) at Dec. 31, 2024 0         0                          
Ending balance at Dec. 31, 2024 $ (56,040)         $ 0   $ 25         $ 707,907       $ (718,899) $ (45,067) $ (6)
Ending balance (in shares) at Dec. 31, 2024 25,186,582             25,187,000