XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statement of Changes in Equity (Deficit) (Unaudited) - USD ($)
$ in Thousands
Preferred Stock [Member]
Series B Convertible Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Treasury Stock [Member]
Noncontrolling Interest [Member]
Total
Beginning balance at Dec. 31, 2020 $ 2,537 $ 64 $ 87,570 $ (88,275)   $ (2,369) $ (473)
Beginning balance,shares at Dec. 31, 2020 1,228,075 63,819,935          
Dividends declared - Series B Convertible Preferred Stock $ 221 (221)  
Dividends declared - series B convertible preferred stock, shares 73,821            
Conversions - Series B Convertible Preferred Stock $ (406) 406  
Conversions - Series B Convertible Preferred Stock, shares (210,448) 210,448          
Conversions - Senior Secured Convertible Note $ 1 1,722   1,723
Conversions - Senior Secured Convertible Note, shares   667,668          
Purchase - Employee Stock Purchase Plan 436   436
Stock-based compensation - PAVmed Inc. 4,473   4,473
Stock-based compensation - majority-owned subsidiary 111   6,045 6,156
Net Loss (33,129)   (3,318) (36,447)
Vest - restricted stock awards  
Vest - restricted stock awards, shares   150,000          
Exercise - Series Z warrants $ 3 4,680   4,683
Exercise - Series Z warrants, shares   2,927,125          
Exercise - stock options 953   953
Exercise - stock options, shares   604,500          
Purchase - Employee Stock Purchase Plan, shares   234,592          
Exercise - Series W warrants 20   20
Exercise - Series W warrants, shares   3,945          
Issue common stock – registered offerings, net $ 16 53,688   53,704
Issue common stock - registered offerings, net, shares   15,782,609          
Ending balance at Sep. 30, 2021 $ 2,352 $ 84 154,059 (121,625)   364 35,234
Ending balance,shares at Sep. 30, 2021 1,091,448 84,400,822          
Beginning balance at Dec. 31, 2020 $ 2,537 $ 64 87,570 (88,275)   (2,369) (473)
Beginning balance,shares at Dec. 31, 2020 1,228,075 63,819,935          
Ending balance at Dec. 31, 2021 $ 2,419 $ 86 198,071 (138,910) 17,752 79,418
Ending balance,shares at Dec. 31, 2021 1,113,919 86,367,845          
Beginning balance at Jun. 30, 2021 $ 2,499 $ 83 149,694 (109,325)   (911) 42,040
Beginning balance,shares at Jun. 30, 2021 1,185,685 82,576,816          
Dividends declared - Series B Convertible Preferred Stock $ 73 (73)  
Dividends declared - series B convertible preferred stock, shares 24,577            
Conversions - Series B Convertible Preferred Stock $ (220) 220  
Conversions - Series B Convertible Preferred Stock, shares (118,814) 118,814          
Purchase - Employee Stock Purchase Plan 131   131
Stock-based compensation - PAVmed Inc. 1,218   1,218
Stock-based compensation - majority-owned subsidiary 56   2,716 2,772
Net Loss (12,227)   (1,441) (13,668)
Exercise - Series Z warrants $ 1 1,897   1,898
Exercise - Series Z warrants, shares   1,186,467          
Exercise - stock options 823   823
Exercise - stock options, shares   483,668          
Purchase - Employee Stock Purchase Plan, shares   31,112          
Exercise - Series W warrants 20   20
Exercise - Series W warrants, shares   3,945          
Ending balance at Sep. 30, 2021 $ 2,352 $ 84 154,059 (121,625)   364 35,234
Ending balance,shares at Sep. 30, 2021 1,091,448 84,400,822          
Beginning balance at Dec. 31, 2021 $ 2,419 $ 86 198,071 (138,910) 17,752 79,418
Beginning balance,shares at Dec. 31, 2021 1,113,919 86,367,845          
Dividends declared - Series B Convertible Preferred Stock $ 205 (205)
Dividends declared - series B convertible preferred stock, shares 68,227            
Conversions - Series B Convertible Preferred Stock
Conversions - Series B Convertible Preferred Stock, shares (45) 45          
Conversions - Senior Secured Convertible Note $ 5 10,107 10,112
Conversions - Senior Secured Convertible Note, shares   5,013,908          
Exercise - stock options of majority-owned subsidiary 694 694
Purchase - Employee Stock Purchase Plan 218 140 358
Purchase - majority-owned subsidiary common stock - Employee Stock Purchase Plan 109 109
Issuance - majority-owned subsidiary common stock - Committed Equity Facility, net of deferred financing charges 1,767 1,767
Impact of subsidiary equity transactions 1,375 (1,375)
Issuance - majority-owned subsidiary common stock - Settlement APA-RDx - Installment Payment 427 427
Stock-based compensation - PAVmed Inc. 4,206 4,206
Stock-based compensation - majority-owned subsidiary 10,377 10,377
Treasury stock (548) (548)
Treasury stock, shares   (188,846)          
Net Loss (68,523) (10,143) (78,666)
Vest - restricted stock awards $ 1 (1)
Vest - restricted stock awards, shares   541,666          
Exercise - Series Z warrants
Exercise - Series Z warrants, shares   5          
Exercise - stock options 302 302
Exercise - stock options, shares   299,999          
Purchase - Employee Stock Purchase Plan, shares   194,240          
Ending balance at Sep. 30, 2022 $ 2,624 $ 92 214,278 (207,638) (408) 19,608 28,556
Ending balance,shares at Sep. 30, 2022 1,182,101 92,228,862          
Beginning balance at Jun. 30, 2022 $ 2,554 $ 87 201,327 (181,442) (548) 19,426 41,404
Beginning balance,shares at Jun. 30, 2022 1,158,950 87,023,211          
Dividends declared - Series B Convertible Preferred Stock $ 70 (70)
Dividends declared - series B convertible preferred stock, shares 23,196            
Conversions - Series B Convertible Preferred Stock
Conversions - Series B Convertible Preferred Stock, shares (45) 45          
Conversions - Senior Secured Convertible Note $ 5 10,107 10,112
Conversions - Senior Secured Convertible Note, shares   5,013,908          
Exercise - stock options of majority-owned subsidiary 6 6
Purchase - Employee Stock Purchase Plan 140 140
Purchase - majority-owned subsidiary common stock - Employee Stock Purchase Plan 109 109
Issuance - majority-owned subsidiary common stock - Committed Equity Facility, net of deferred financing charges 1,767 1,767
Impact of subsidiary equity transactions 1,363 (1,363)
Issuance - majority-owned subsidiary common stock - Settlement APA-RDx - Installment Payment 186 186
Stock-based compensation - PAVmed Inc. 1,481 1,481
Stock-based compensation - majority-owned subsidiary 3,283 3,283
Treasury stock
Treasury stock, shares   191,698          
Net Loss (26,126) (3,806) (29,932)
Ending balance at Sep. 30, 2022 $ 2,624 $ 92 $ 214,278 $ (207,638) $ (408) $ 19,608 $ 28,556
Ending balance,shares at Sep. 30, 2022 1,182,101 92,228,862