XML 41 R30.htm IDEA: XBRL DOCUMENT v3.25.3
Note 5 - Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2025
Notes Tables  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block]
  

Fair Value

  

Fair value measurement using

 
  

September 30,

             

(in thousands)

 

2025

  

Level 1

  

Level 2

  

Level 3

 
                 

Assets:

                

Money market funds

 $57  $57  $-  $- 

Total Assets

 $57  $57  $-  $- 
                 

Liabilities:

                

Convertible notes payable

 $(2,590) $-  $-  $(2,590)
        Derivative liability - ELOC commitment note  (5,089)        (5,089)

Common stock warrant liability

  (2)  -   -   (2)

Total Liabilities

 $(7,681) $-  $-  $(7,681)
  

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]
  Nine Months Ended September 30, 2025 

Issuance of convertible notes payable

  8,566 

Principal payments

  (2,200)

Change in fair value

  (3,776)

Balance at September 30, 2025

 $2,590 
  

Nine Months Ended September 30, 2025

 

Balance at December 31, 2024

 $305 

Change in fair value

  (292)

Settlement of common stock warrant liability

  (20)

Deemed dividend

  9 

Balance at September 30, 2025

 $2 
  

Nine Months Ended September 30, 2025

 

Balance at December 31, 2024

 $299 

Change in fair value of June 2024 ELOC commitment note

  (188)

Extinguishment of derivative of June 2024 ELOC commitment note

  (111)

Initial recognition of derivative liability of July 2025 ELOC commitment note

  5,702 

Change in fair value of July 2025 ELOC commitment note

  (613)

Balance at September 30, 2025

 $5,089 
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]
  June 5, 2025 Issuance Date  

September 30, 2025

 

Fair value of underlying equity

 $0.59  $0.07 

Conversion price

 $0.59  $0.59 

Volatility

  198.8%  244.4%

Risk-free interest rate

  4.1%  3.8%

Expected term (in years)

  1.0   0.9 

Discounting factor

  0.842   0.899 
  

September 30, 2025

  

December 31, 2024

 

Fair value of underlying equity

 $0.07  $0.35 

Exercise price

 $0.30  $1.28 

Volatility

  161.6%  n/a 

Risk-free interest rate

  3.7%  4.4%

Expected term (in years)

  4.3   5.1 

Discounting factor

  n/a   0.81 
  

September 30, 2025

 

Fair value of underlying equity

 

$0.32-$0.35

 

Volatility

  240.2%-252.0% 

Risk-free interest rate

  4.2%

Conversion price discount

  20.0%

Discounting period (in years)

  0.5 

Discount rate

  9.1%

Discounting factor

  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