XML 72 R58.htm IDEA: XBRL DOCUMENT v3.24.1
Debt, Convertible Note (Details)
12 Months Ended
Jan. 24, 2024
USD ($)
$ / shares
Oct. 06, 2023
$ / shares
Jun. 23, 2023
USD ($)
$ / shares
shares
Feb. 23, 2022
USD ($)
$ / shares
shares
Dec. 31, 2023
USD ($)
d
Repayment
Dec. 31, 2022
USD ($)
d
$ / shares
Long-Term Debt, Rolling Maturity [Abstract]            
Minimum market capitalization requirement amount         $ 7,000,000  
Number of consecutive trading days         10 days  
Maximum number of monthly repayments | Repayment         2  
Percentage of outstanding principal required to be prepaid         105.00%  
Maximum beneficial ownership percentage         50.00%  
Maximum percentage of beneficial ownership of outstanding shares of common stock         4.99%  
Amortization of debt discount         $ 1,940,000 $ 1,289,000
Convertible Note [Member]            
Line of Credit Facility [Line Items]            
Purchase of warrant to acquire shares of common stock (in shares) | shares       128,373    
Convertible Note issued         2,599,000 4,153,000
Debt discount         (1,152,000) (805,000)
Balance of Convertible Notes         $ 1,447,000 $ 3,348,000
Period for repayment of convertible note from issuance         180 days  
Long-Term Debt, Rolling Maturity [Abstract]            
2024         $ 1,849,000  
2025         750,000  
Thereafter         0  
Long-term debt         $ 2,599,000  
Number of trading days | d           20
Exercise price (in dollars per share) | $ / shares           $ 19.4
Effective interest rate         68.60%  
Amortization of debt discount         $ 1,900,000 $ 1,300,000
Default charge         $ 500,000  
2022 Convertible Note [Member]            
Line of Credit Facility [Line Items]            
Debt instrument term         2 years  
Convertible Note issued         $ 5,750,000  
Debt discount         (750,000)  
Balance of Convertible Notes         4,782,000  
Additional OID costs not in original funds flow         (121,000)  
Allocated OID costs to Warrants         25,000  
Allocation of Discounts on Troubled Debt Restructuring         (660,000)  
Interest expense accrued on Convertible Note as of December 31, 2023         2,946,000  
Principal and interest payments as of December 31, 2023         (5,462,000)  
Convertible Note         $ 480,000  
Long-Term Debt, Rolling Maturity [Abstract]            
Period for conversion         6 months  
Conversion price (in dollars per share) | $ / shares       $ 19.4    
Maturity date         Feb. 29, 2024  
Conversion ratio       0.33    
Percentage of outstanding principal amount to become due         120.00%  
Percentage of volume-weighted average price       80.00%    
Number of trading days | d         20  
Average of trading days | d         3  
Percentage charge of debt default         20.00%  
Fair value       $ 700,000    
Debt Instrument, Term         2 years  
Exercise price (in dollars per share) | $ / shares       $ 19.4    
Net proceeds from issuance of convertible note       $ 4,800,000    
2022 Convertible Note [Member] | Embedded Redemption Features [Member]            
Line of Credit Facility [Line Items]            
Fair value of Conversion Features on issuance         $ (306,000)  
2022 Convertible Note [Member] | Commitment Fee [Member]            
Line of Credit Facility [Line Items]            
Issuance cost         (175,000)  
2022 Convertible Note [Member] | Investor's Counsel Fees [Member]            
Line of Credit Facility [Line Items]            
Issuance cost         (43,000)  
2022 Convertible Note [Member] | Warrant Liability [Member]            
Line of Credit Facility [Line Items]            
Fair value of Warrant Liabilities on issuance         (724,000)  
Amended Convertible Note 2022 [Member]            
Line of Credit Facility [Line Items]            
Balance of Convertible Notes     $ 2,747,228      
Monthly principal repayments         $ 186,343  
Long-Term Debt, Rolling Maturity [Abstract]            
Number of monthly payments | Repayment         12  
Maturity date         Aug. 23, 2024  
Number of final payments | Repayment         2  
Amended Convertible Note 2022 [Member] | Payment One [Member]            
Line of Credit Facility [Line Items]            
Monthly principal repayments     255,556      
Amended Convertible Note 2022 [Member] | Payment Two [Member]            
Line of Credit Facility [Line Items]            
Monthly principal repayments     $ 255,556      
A&R Note Amendment [Member]            
Long-Term Debt, Rolling Maturity [Abstract]            
Conversion price (in dollars per share) | $ / shares   $ 19.4        
Percentage of volume-weighted average price   85.00%        
Number of trading days | d         20  
Average of trading days | d         3  
Minimum market capitalization requirement amount         $ 7,000,000  
Number of consecutive trading days         10 days  
Note Amendment [Member]            
Long-Term Debt, Rolling Maturity [Abstract]            
Number of trading days | d         20  
Average of trading days | d         3  
Minimum market capitalization requirement amount         $ 7,000,000  
Number of consecutive trading days         10 days  
Note Amendment [Member] | Subsequent Event [Member]            
Long-Term Debt, Rolling Maturity [Abstract]            
Conversion price (in dollars per share) | $ / shares $ 5          
Percentage of volume-weighted average price 85.00%          
Minimum market capitalization requirement amount $ 7,000,000          
2023 Convertible Note [Member]            
Line of Credit Facility [Line Items]            
Debt instrument term         2 years  
Purchase of warrant to acquire shares of common stock (in shares) | shares     426,427      
Convertible Note issued     $ 1,800,000   $ 1,800,000  
Debt discount         (300,000)  
Balance of Convertible Notes     1,500,000   1,414,000  
Additional OID costs not in original funds flow         (15,000)  
Allocated OID costs to Warrants         30,000  
Allocation of Discounts on Troubled Debt Restructuring         660,000  
Interest expense accrued on Convertible Note as of December 31, 2023         283,000  
Principal and interest payments as of December 31, 2023         0  
Convertible Note         $ 967,000  
Monthly principal repayments     $ 150,000      
Long-Term Debt, Rolling Maturity [Abstract]            
Period for conversion         1 year  
Number of monthly payments | Repayment         12  
Conversion price (in dollars per share) | $ / shares     $ 5      
Conversion ratio         0.33  
Percentage of volume-weighted average price     90.00%   85.00%  
Number of trading days | d         20  
Average of trading days | d         5  
Debt Instrument, Term         2 years  
Number of repayment shares issued and issuable (in shares) | shares     493,727      
Threshold period for shares available for resale         6 months  
Lowest trading days | d         3  
Exercise price (in dollars per share) | $ / shares     $ 5      
2023 Convertible Note [Member] | Embedded Redemption Features [Member]            
Line of Credit Facility [Line Items]            
Fair value of Conversion Features on issuance         $ (286,000)  
2023 Convertible Note [Member] | Commitment Fee [Member]            
Line of Credit Facility [Line Items]            
Issuance cost         (52,000)  
2023 Convertible Note [Member] | Investor's Counsel Fees [Member]            
Line of Credit Facility [Line Items]            
Issuance cost         (34,000)  
2023 Convertible Note [Member] | Payment One [Member]            
Line of Credit Facility [Line Items]            
Monthly principal repayments     $ 300,000      
2023 Convertible Note [Member] | Payment Two [Member]            
Line of Credit Facility [Line Items]            
Monthly principal repayments     $ 300,000      
2023 Convertible Note [Member] | Warrant Liability [Member]            
Line of Credit Facility [Line Items]            
Fair value of Warrant Liabilities on issuance         (1,119,000)  
Total Convertible Notes [Member]            
Line of Credit Facility [Line Items]            
Convertible Note issued         7,550,000  
Debt discount         (1,050,000)  
Balance of Convertible Notes         6,196,000  
Additional OID costs not in original funds flow         (136,000)  
Allocated OID costs to Warrants         55,000  
Allocation of Discounts on Troubled Debt Restructuring         0  
Interest expense accrued on Convertible Note as of December 31, 2023         3,229,000  
Principal and interest payments as of December 31, 2023         (5,462,000)  
Convertible Note         1,447,000  
Total Convertible Notes [Member] | Embedded Redemption Features [Member]            
Line of Credit Facility [Line Items]            
Fair value of Conversion Features on issuance         (592,000)  
Total Convertible Notes [Member] | Commitment Fee [Member]            
Line of Credit Facility [Line Items]            
Issuance cost         (227,000)  
Total Convertible Notes [Member] | Investor's Counsel Fees [Member]            
Line of Credit Facility [Line Items]            
Issuance cost         (77,000)  
Total Convertible Notes [Member] | Warrant Liability [Member]            
Line of Credit Facility [Line Items]            
Fair value of Warrant Liabilities on issuance         (1,843,000)  
Maximum [Member]            
Long-Term Debt, Rolling Maturity [Abstract]            
Indebtedness to be maintained in event of default to avoid triggering of default terms         250,000  
Maximum [Member] | Convertible Note [Member]            
Line of Credit Facility [Line Items]            
Monthly principal repayments         200  
Minimum [Member] | Convertible Note [Member]            
Line of Credit Facility [Line Items]            
Monthly principal repayments         $ 100