XML 38 R28.htm IDEA: XBRL DOCUMENT v3.25.1
Note 5 - Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2025
Notes Tables  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block]
  

Fair Value

  

Fair value measurement using

 
  

March 31,

             

(in thousands)

 

2025

  

Level 1

  

Level 2

  

Level 3

 
                 

Assets:

                

Money market funds

 $604  $604  $-  $- 

Total Assets

 $604  $604  $-  $- 
                 

Liabilities:

                

Senior secured notes payable

 $(374) $-  $-  $(374)

Common stock warrant liability

  (162)  -   -   (162)

Total Liabilities

 $(536) $-  $-  $(536)
  

Fair Value

  

Fair value measurement using

 
  

December 31,

             

(in thousands)

 

2024

  

Level 1

  

Level 2

  

Level 3

 
                 

Assets:

                

Money market funds

 $598  $598  $-  $- 

Total Assets

 $598  $598  $-  $- 
                 

Liabilities:

                

Derivative liability - ELOC commitment note

 $(299) $-  $-  $(299)

Common stock warrant liability

  (305)  -   -   (305)

Total Liabilities

 $(604) $-  $-  $(604)
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
  

Three Months Ended March 31, 2025

 

Balance at December 31, 2024

 $305 

Change in fair value

  (134)

Settlement of common stock warrant liability

  (9)

Balance at March 31, 2025

 $162 
  

Three Months Ended March 31, 2025

 

Balance at December 31, 2024

 $299 

Change in fair value

  (188)

Extinguishment of derivative

  (111)

Balance at March 31, 2025

 $- 
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]
  

July 22, 2024 Issuance Date

  

July 29, 2024 Issuance Date

  

March 31, 2025

  

December 31, 2024

 

Fair value of underlying equity

 $3.56  $3.29  $1.26  $0.35 

Exercise price

 $4.11  $4.11  $1.10  $1.28 

Volatility

  108.4%  115.6%  132.9%  n/a 

Risk-free interest rate

  4.2%  4.1%  4.0%  4.4%

Expected term (in years)

  5.5   5.5   4.8   5.1 

Discounting factor

  n/a   n/a   n/a   0.81 
  

June 26, 2024 Issuance Date

  

December 31, 2024

 

Fair value of underlying equity

 $3.22  

0.3220.3535

 

Volatility

  87.3%-91.7%   240.2%-252.0% 

Risk-free interest rate

  5.1%  4.2%

Conversion price discount

  20.0%  20.0%

Discounting period (in years)

  1.0   0.5 

Discount rate

  20.2%  9.1%

Discounting factor

  0.83   0.96 
Fair Value Measurements, Nonrecurring [Table Text Block]
  

Fair Value

  

Fair value measurement using

 
  

December 31,

             

(in thousands)

 

2024

  

Level 1

  

Level 2

  

Level 3

 
                 

Intangible assets:

                

Rostafuroxin drug candidate

 $1,790  $-  $-  $1,790