XML 35 R24.htm IDEA: XBRL DOCUMENT v3.25.3
Note 7 - Stockholders' Equity (Deficit) (Tables)
9 Months Ended
Sep. 30, 2025
Notes Tables  
Schedule of Stock by Class [Table Text Block]
              

Original

  

Shares

          

Shares

  

Conversion

  

Shares

 
  

Shares

  

Gross

  

Net

  

Conversion

  

Outstanding

  

Series F

  

Series F

  

Outstanding

  

Price at

  

Issuable at

 

Date of Purchase

 

Purchased

  

Proceeds

  

Proceeds

  

Price

  

December 31, 2024

  

Issued

  

Converted

  

September 30, 2025

  

September 30, 2025

  

September 30, 2025

 

November 15, 2023

  1,850  $1,850,000  $1,850,000  $124.7000   150         150  $0.8294

(ii)

  180,854 

March 6, 2024

  1,000   1,000,000   950,000   60.2900   435      (335)  100   0.8294

(ii)

  120,569 

April 12, 2024

  1,050   1,050,000   1,050,000   37.0000   1,050      (1,050)     0.8294    

May 31, 2024

  1,050   1,050,000   1,025,000   32.1500   1,050      (525)  525   0.8294

(ii)

  632,988 

July 25, 2024

  500   500,000   500,000   23.1500   500      (500)     0.8294    

August 27, 2024

  500   500,000   500,000   20.1900   500      (500)     0.8294    

October 1, 2024 (i)

  1,500         12.0000   1,500      (1,500)     0.8294    

December 18, 2024

  750   750,000   750,000   5.2500   750      (750)     0.8294    

February 7, 2025

  1,000   1,000,000   1,000,000   2.2203      1,000   (1,000)     0.8294    

March 17, 2025

  500   500,000   500,000   1.2036      500   (500)     0.8294    

May 5, 2025

  500   500,000   500,000   0.8294      500   (500)     0.8294    

June 6, 2025

  500   500,000   500,000   1.1938      500   (500)     1.1938    

June 9, 2025

  1,000   1,000,000   1,000,000   1.1928      1,000   (1,000)     1.1928    

June 17, 2025

  1,000   1,000,000   1,000,000   1.2546      1,000   (1,000)     1.2546    

July 11, 2025

  800   800,000   800,000   1.1908      800   (800)     1.1908

(iii)

   

July 18, 2025

  1,000   1,000,000   1,000,000   1.4000      1,000   (578)  422   1.4000   301,428 

July 21, 2025

  500   500,000   500,000   1.4000      500      500   1.4000   357,143 

July 24, 2025

  1,000   1,000,000   1,000,000   2.1900      1,000      1,000   1.8149   550,995 

August 22, 2025

  500   500,000   500,000   1.8149      500   (500)     1.8149

(iv)

   

September 19, 2025

  500   500,000   500,000   1.8342      500   (500)     1.8342    

Total September 30, 2025

  17,000  $15,500,000  $15,425,000  $   5,935   8,800   (12,038)  2,697  $   2,143,977 
                                         

(i) - These shares were issued as consideration for executing the Omnibus Agreement in connection with the October 2024 Offering.

(ii) - Reflects the conversion price after the May 2025 Down Round Trigger that was triggered with the Sale of Series F and Series F warrants on May 5, 2025.

 

(iii) - Reflects the conversion price after the July 2025 Down Round Trigger that was triggered with the Sale of Series F and Series F warrants on July 11, 2025.

 

(iv) - Reflects the conversion price after the August 2025 Down Round Trigger that was triggered with the Sale of Series F and Series F warrants on August 22, 2025.

              

Original

  

Shares

          

Shares

  

Conversion

  

Shares

 
  

Shares

  

Gross

  

Net

  

Conversion

  

Outstanding

  

Series F

  

Series F

  

Outstanding

  

Price at

  

Issuable at

 

Date of Purchase

 

Purchased

  

Proceeds

  

Proceeds

  

Price

  

December 31, 2023

  

Issued

  

Converted

  

September 30, 2024

  

September 30, 2024

  

September 30, 2024

 

June 26, 2022

  10,000  $10,000,000  $9,920,000  $620.0000   2,925       (2,925)    $20.1900

(i)

   

March 10, 2023

  3,000   3,000,000   3,000,000   420.0000   3,000       (3,000)     20.1900

(i)

   

November 15, 2023

  1,850   1,850,000   1,850,000   124.7000   150          150   20.1900

(i)

  7,429 

March 6, 2024

  1,000   1,000,000   950,000   60.2900      1,000   (550)  450   20.1900

(i)

  22,288 

April 12, 2024

  1,050   1,050,000   1,050,000   37.0000      1,050      1,050   20.1900

(i)

  52,006 

May 31, 2024

  1,050   1,050,000   1,025,000   32.1500      1,050      1,050   20.1900

(i)

  52,006 

July 25, 2024

  500   500,000   500,000   23.1500      500      500   20.1900

(i)

  24,765 

August 26, 2024

  500   500,000   500,000   20.1900      500      500   20.1900   24,765 

Total September 30, 2024

  18,950  $18,950,000  $18,795,000  $   6,075   4,100   (6,475)  3,700  $   183,259 
                                         

(i) - Reflects the conversion price after the August 2024 Down Round Trigger that was triggered with the Sale of Series F and Series F warrants on August 27, 2024.

 
Schedule of Dividends Payable [Table Text Block]

Deemed Dividends on Series F Preferred Stock

 
  

Description of

 

Series F

  

Conversion Prices

  

Conversion Price

  

Incremental Value

 

Date of Trigger Event

 

Trigger Event

 

Triggered

  

Prior to Trigger

  

After Trigger

  

Deemed Dividend

 

March 17, 2025

 

March 2025 Down Round Trigger

  5,025  $2.22 - 5.25  $1.2000  $976,637 

May 5, 2025

 

May 2025 Down Round Trigger

  1,045,402  $1.10  $0.8294   1,105,871 

July 11, 2025

 

July 2025 Down Round Trigger

  1,551,243  $1.19 - 1.25  $1.1908   55,202 

August 22, 2025

 

August 2025 Down Round Trigger

  456,621  $2.19  $1.8149   130,710 
  

Deemed Dividends on Series F Preferred Stock

             $2,268,420 
                   
                   

Deemed Dividends on Series F Warrants

 

March 17, 2025

 

March 2025 Down Round Trigger

  593,247  $2.22 - 5.25  $1.2000  $79,695 

May 5, 2025

 

May 2025 Down Round Trigger

  593,247  $1.10  $0.8294   36,504 

July 11, 2025

 

July 2025 Down Round Trigger

  2,054,762  $1.19 - 1.26  $1.1908   6,555 

August 22, 2025

 

August 2025 Down Round Trigger

  456,621  $2.19  $1.8149   16,059 
  

Deemed Dividends on Series F Warrants

             $138,813 
                   
                   

Deemed Dividends on Series B Warrants (see Note 8)

 

May 5, 2025

 

May 2025 Down Round Trigger

  6,777,101  $1.9445  $0.8294   2,426,968 
  

Deemed Dividends on Series B Warrants

             $2,426,968 
  

Warrant Modification (i)

             $108,468 
  

Total Deemed Dividends Series F PS, Series B and F Warrants

             $4,942,669 
                   

(i) Reflects the fair value of 88,908 shares of common stock issued for no consideration in exchange for 125,362 Series F warrants in connection with the Series B Amendment (see Note 6).

 
                   

Deemed Dividends on Series F Preferred Stock

 

Description of

Series F

Conversion Prices

Conversion Price

Incremental Value

Date of Trigger Event

Trigger Event

Triggered

Prior to Trigger

After Trigger

Deemed Dividend

March 6, 2024

March 2024 Down Round Trigger

 3,945$60.29 - 124.50$30.00$5,102,674

August 27, 2024

August 2024 Down Round Trigger

 143,803$23.15 - 37.00$20.19$1,233,686
 

Deemed Dividends on Series F Warrants

      $6,336,360
          
          

Deemed Dividends on Series F Warrants

March 6, 2024

March 2024 Down Round Trigger

 54,695$60.29 - 124.50$30.00$147,030

August 27, 2024

August 2024 Down Round Trigger

 137,334$23.15 - 37.00$20.19 216,546
 

Deemed Dividends on Series F Warrants

      $363,576
 

Total Deemed Dividends Series F PS and Series F Warrants

      $6,699,936
 

Warrant Modification (ii)

      $7,751
 

Total Deemed Dividends

      $6,707,687
          

(ii) On May 31, 2024, the Company agreed to reduce the exercise price of a warrant held by Alpha originally issued in June 2023 from $380.00 to $30.00. As result, the Company recorded a deemed dividend of $7,751 for the incremental value due to the modification

Share-Based Payment Arrangement, Restricted Stock Unit, Activity [Table Text Block]
      

Weighted Average

 
      

Grant Date

 
  

Shares

  

Fair Value

 

Outstanding as of December 31, 2024

  7,293  $324.64 

Granted

  258,730   1.40 

Cancelled

  (1,158)  284.01 

Vested

  (147,825)  3.28 

Outstanding as of September 30, 2025

  117,040   16.40 

Vested as of September 30, 2025

  10,243   166.50 

Unvested as of September 30, 2025

  106,797  $2.01 
      

Weighted Average

 
      

Grant Date

 
  

Shares

  

Fair Value

 

Outstanding as of December 31, 2023

  3,054  $901.50 

Granted

  7,981   16.50 

Cancelled

  (43)  504.50 

Vested and released

  (687)  753.00 

Outstanding as of September 30, 2024

  10,306   233.00 

Vested as of September 30, 2024

  2,981   820.00 

Unvested as of September 30, 2024

  7,325  $25.50 
Share-Based Payment Arrangement, Option, Activity [Table Text Block]
              

Weighted Average

     
              

Remaining

  

Aggregate

 
      

Weighted Average

  

Weighted Average

  

Contractual Term

  

Intrinsic

 
  

Shares

  

Exercise Price

  

Fair Value

  

(Years)

  

Value

 

Outstanding as of December 31, 2024

  56  $5,342  $2,874   1.23  $ 

Granted

               

Exercised

               

Expired/Forfeited

  (56)  5,342   2,874       

Outstanding as of September 30, 2025

    $  $     $ 

Exercisable as of September 30, 2025

    $  $     $ 
              

Weighted Average

     
              

Remaining

  

Aggregate

 
      

Weighted Average

  

Weighted Average

  

Contractual Term

  

Intrinsic

 
  

Shares

  

Exercise Price

  

Fair Value

  

(Years)

  

Value

 

Outstanding as of December 31, 2023

  2,505  $2,000  $1,080.00   1.49  $2,294 

Granted

               

Exercised

               

Expired/Forfeited

  (2,450)  1,956   1,062       

Outstanding as of September 30, 2024

  55  $5,298  $2,851   1.78  $ 

Exercisable as of September 30, 2024

  55  $5,298  $2,851   1.78  $