XML 71 R57.htm IDEA: XBRL DOCUMENT v3.24.1
Fair Value of Financial Instruments (Details)
$ in Thousands
12 Months Ended
Dec. 31, 2023
USD ($)
$ / shares
Dec. 31, 2022
USD ($)
Assets and Liabilities Measured at Fair Value [Abstract]    
Assets $ 1,132 $ 603
Changes in Fair Value of Level 3 Liabilities [Abstract]    
Fair Value, Liability, Recurring Basis, Unobservable Input Reconciliation, Gain (Loss), Statement of Income or Comprehensive Income [Extensible Enumeration] Derivative Instruments Not Designated as Hedging Instruments, Gain (Loss), Net  
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member]    
Assets and Liabilities Measured at Fair Value [Abstract]    
Assets $ 0 0
Significant Other Observable Inputs (Level 2) [Member]    
Assets and Liabilities Measured at Fair Value [Abstract]    
Assets 0 0
Significant Unobservable Inputs (Level 3) [Member]    
Assets and Liabilities Measured at Fair Value [Abstract]    
Assets 1,132 603
Changes in Fair Value of Level 3 Liabilities [Abstract]    
Balance, Beginning Period 603  
FV of derivatives with new convertible note issuance 1,406  
Change in fair value included in gain on derivative instruments, net (850)  
Stock compensation less payments made (27)  
Balance, Ending Period 1,132  
Embedded Redemption Features [Member] | Significant Unobservable Inputs (Level 3) [Member]    
Changes in Fair Value of Level 3 Liabilities [Abstract]    
Balance, Beginning Period 285  
FV of derivatives with new convertible note issuance 286  
Change in fair value included in gain on derivative instruments, net 17  
Stock compensation less payments made 0  
Balance, Ending Period 588  
Cash Settled Performance-Vesting Restricted Stock Units [Member]    
Assets and Liabilities Measured at Fair Value [Abstract]    
Assets 24 51
Cash Settled Performance-Vesting Restricted Stock Units [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member]    
Assets and Liabilities Measured at Fair Value [Abstract]    
Assets 0 0
Cash Settled Performance-Vesting Restricted Stock Units [Member] | Significant Other Observable Inputs (Level 2) [Member]    
Assets and Liabilities Measured at Fair Value [Abstract]    
Assets 0 0
Cash Settled Performance-Vesting Restricted Stock Units [Member] | Significant Unobservable Inputs (Level 3) [Member]    
Assets and Liabilities Measured at Fair Value [Abstract]    
Assets 24 51
Changes in Fair Value of Level 3 Liabilities [Abstract]    
Balance, Beginning Period 51  
FV of derivatives with new convertible note issuance 0  
Change in fair value included in gain on derivative instruments, net 0  
Stock compensation less payments made (27)  
Balance, Ending Period 24  
Derivative Liability [Member]    
Assets and Liabilities Measured at Fair Value [Abstract]    
Assets 588 285
Derivative Liability [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member]    
Assets and Liabilities Measured at Fair Value [Abstract]    
Assets 0 0
Derivative Liability [Member] | Significant Other Observable Inputs (Level 2) [Member]    
Assets and Liabilities Measured at Fair Value [Abstract]    
Assets 0 0
Derivative Liability [Member] | Significant Unobservable Inputs (Level 3) [Member]    
Assets and Liabilities Measured at Fair Value [Abstract]    
Assets 588 285
Warrant Liability [Member]    
Assets and Liabilities Measured at Fair Value [Abstract]    
Assets 520 267
Warrant Liability [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member]    
Assets and Liabilities Measured at Fair Value [Abstract]    
Assets 0 0
Warrant Liability [Member] | Significant Other Observable Inputs (Level 2) [Member]    
Assets and Liabilities Measured at Fair Value [Abstract]    
Assets 0 0
Warrant Liability [Member] | Significant Unobservable Inputs (Level 3) [Member]    
Assets and Liabilities Measured at Fair Value [Abstract]    
Assets 520 $ 267
Changes in Fair Value of Level 3 Liabilities [Abstract]    
Balance, Beginning Period 267  
FV of derivatives with new convertible note issuance 1,120  
Change in fair value included in gain on derivative instruments, net (867)  
Stock compensation less payments made 0  
Balance, Ending Period $ 520  
Warrant Liability [Member] | Convertible Promissory Notes 2022 [Member]    
Fair Value Measurements [Abstract]    
Term (in years) 4 months 24 days  
Warrant Liability [Member] | The "2022 Warrants" [Member]    
Fair Value Measurements [Abstract]    
Term (in years) 3 years 2 months 12 days  
Warrant Liability [Member] | Convertible Promissory Notes Payable 2023 [Member]    
Fair Value Measurements [Abstract]    
Term (in years) 1 year 6 months  
Warrant Liability [Member] | The "2023 Warrants" [Member]    
Fair Value Measurements [Abstract]    
Term (in years) 4 years 6 months  
Warrant Liability [Member] | Exercise Price [Member] | Convertible Promissory Notes 2022 [Member]    
Fair Value Measurements [Abstract]    
Measurement input | $ / shares 19.4  
Warrant Liability [Member] | Exercise Price [Member] | The "2022 Warrants" [Member]    
Fair Value Measurements [Abstract]    
Measurement input | $ / shares 19.4  
Warrant Liability [Member] | Exercise Price [Member] | Convertible Promissory Notes Payable 2023 [Member]    
Fair Value Measurements [Abstract]    
Measurement input | $ / shares 5  
Warrant Liability [Member] | Exercise Price [Member] | The "2023 Warrants" [Member]    
Fair Value Measurements [Abstract]    
Measurement input | $ / shares 5  
Warrant Liability [Member] | Common Stock Price [Member] | Convertible Promissory Notes 2022 [Member]    
Fair Value Measurements [Abstract]    
Measurement input | $ / shares 2.01  
Warrant Liability [Member] | Common Stock Price [Member] | The "2022 Warrants" [Member]    
Fair Value Measurements [Abstract]    
Measurement input | $ / shares 2.01  
Warrant Liability [Member] | Common Stock Price [Member] | Convertible Promissory Notes Payable 2023 [Member]    
Fair Value Measurements [Abstract]    
Measurement input | $ / shares 2.01  
Warrant Liability [Member] | Common Stock Price [Member] | The "2023 Warrants" [Member]    
Fair Value Measurements [Abstract]    
Measurement input | $ / shares 2.01  
Warrant Liability [Member] | Risk Free Rate [Member] | Convertible Promissory Notes 2022 [Member]    
Fair Value Measurements [Abstract]    
Measurement input 0.0513  
Warrant Liability [Member] | Risk Free Rate [Member] | The "2022 Warrants" [Member]    
Fair Value Measurements [Abstract]    
Measurement input 0.0393  
Warrant Liability [Member] | Risk Free Rate [Member] | Convertible Promissory Notes Payable 2023 [Member]    
Fair Value Measurements [Abstract]    
Measurement input 0.0441  
Warrant Liability [Member] | Risk Free Rate [Member] | The "2023 Warrants" [Member]    
Fair Value Measurements [Abstract]    
Measurement input 0.0381  
Warrant Liability [Member] | Volatility [Member] | Convertible Promissory Notes 2022 [Member]    
Fair Value Measurements [Abstract]    
Measurement input 0.90  
Warrant Liability [Member] | Volatility [Member] | The "2022 Warrants" [Member]    
Fair Value Measurements [Abstract]    
Measurement input 0.90  
Warrant Liability [Member] | Volatility [Member] | Convertible Promissory Notes Payable 2023 [Member]    
Fair Value Measurements [Abstract]    
Measurement input 0.90  
Warrant Liability [Member] | Volatility [Member] | The "2023 Warrants" [Member]    
Fair Value Measurements [Abstract]    
Measurement input 0.90