XML 19 R5.htm IDEA: XBRL DOCUMENT v3.20.4
Consolidated Statement of Changes in Equity (Deficit) - USD ($)
$ in Thousands
Series B Convertible Preferred Stock [Member]
Common Stock [Member]
Additional Paid-In Capital [Member]
Accumulated Deficit [Member]
Non-controlling Interest [Member]
Total
Balance at Dec. 31, 2018 $ 2,031 $ 28 $ 32,619 $ (36,993) $ (161) $ (2,476)
Balance, shares at Dec. 31, 2018 1,069,941 27,142,979        
Issue common stock - registered offerings, net $ 5 5,374 5,379
Issue common stock - registered offerings, net, shares 5,480,000        
Issue common stock - upon partial conversions of Senior Secured Convertible Note $ 8 8,081 8,089
Issue common stock - upon partial conversions of Senior Secured Convertible Note, shares 7,773,110        
Series B Convertible Preferred Stock dividends declared $ 265 (265)
Series B Convertible Preferred Stock dividends declared, shares 88,268          
Issue common stock - Employee Stock Purchase Plan 67 $ 67
Issue common stock - Employee Stock Purchase Plan, shares 82,772       82,772
Stock-based compensation - PAVmed Inc. 2014 Equity Plan 1,397 $ 1,397
Stock-based compensation - majority-owned subsidiary 16 158 174
Loss (16,457) (811) (17,268)
Balance at Dec. 31, 2019 $ 2,296 $ 41 47,554 (53,715) (814) (4,638)
Balance, shares at Dec. 31, 2019 1,158,209 40,478,861        
Issue common stock - registered offerings, net $ 11 15,921 15,932
Issue common stock - registered offerings, net, shares 10,647,500        
Issue common stock - upon partial conversions of Senior Secured Convertible Note $ 11 21,692 21,703
Issue common stock - upon partial conversions of Senior Secured Convertible Note, shares 10,929,202        
Series B Convertible Preferred Stock dividends declared $ 284 (284)
Series B Convertible Preferred Stock dividends declared, shares 94,866          
Issue common stock - Employee Stock Purchase Plan 357 $ 357
Issue common stock - Employee Stock Purchase Plan, shares 306,555       306,555
Stock-based compensation - PAVmed Inc. 2014 Equity Plan 1,979 $ 1,979
Stock-based compensation - majority-owned subsidiary 13 52 65
Issue common stock - exercise Series S warrants $ 1 11 12
Issue common stock - exercise Series S warrants, shares 1,199,383        
Issue common stock - exercise Series Z warrants, shares 100        
Issue common stock - conversion Series B Convertible Preferred Stock $ (43) 43
Issue common stock - conversion Series B Convertible Preferred Stock, shares (25,000) 25,000        
Vesting of restricted stock awards, shares 233,334       233,334
Issue common stock of majority- owned subsidiary exercise of stock options 5 $ 5
Loss (34,276) (1,612) (35,888)
Balance at Dec. 31, 2020 $ 2,537 $ 64 $ 87,570 $ (88,275) $ (2,369) $ (473)
Balance, shares at Dec. 31, 2020 1,228,075 63,819,935