XML 23 R5.htm IDEA: XBRL DOCUMENT v3.22.4
Consolidated Statement of Changes in Equity (Deficit) - 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 $ 288 (288)  
Dividends declared - series B convertible preferred stock, shares 96,292            
Conversions - Series B Convertible Preferred Stock $ (406) 406  
Conversions - Series B Convertible Preferred Stock, shares (210,448) 210,448          
Vest - restricted stock awards  
Vest - restricted stock awards, shares   150,000          
Exercise - Series Z warrants $ 5 7,799   7,804
Exercise - Series Z warrants, shares   4,877,484          
Conversions - Senior Secured Convertible Note $ 1 1,722   1,723
Conversions - Senior Secured Convertible Note, shares   667,668          
Exercise - stock options 979   979
Exercise - stock options, shares   621,164          
Purchase - Employee Stock Purchase Plan 436   436
Purchase - Employee Stock Purchase Plan, shares   234,592          
Impact of subsidiary equity transactions 39,576   16,760 56,336
Stock-based compensation - PAVmed Inc. 5,410   5,410
Stock-based compensation - majority-owned subsidiary 465   9,134 9,599
Net Loss (50,347)   (5,779) (56,126)
Issue common stock – registered offerings, net $ 16 53,688   53,704
Issue common stock - registered offerings, net, shares   15,782,609          
Exercise - Series W warrants 20   20
Exercise - Series W warrants, shares   3,945          
Investment in Veris Health Inc. subsidiary   6 6
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          
Dividends declared - Series B Convertible Preferred Stock $ 276 (276)
Dividends declared - series B convertible preferred stock, shares 91,885            
Conversions - Series B Convertible Preferred Stock
Conversions - Series B Convertible Preferred Stock, shares (45) 45          
Issue common stock - PAVM ATM Facility $ 1 78 $ 79
Issue common stock - PAVM ATM Facility, shares   106,225         106,225
Vest - restricted stock awards $ 1 (1)
Vest - restricted stock awards, shares   541,666          
Exercise - Series Z warrants
Exercise - Series Z warrants, shares   5          
Conversions - Senior Secured Convertible Note $ 7 11,800 11,807
Conversions - Senior Secured Convertible Note, shares   7,189,358          
Exercise - stock options 302 302
Exercise - stock options, shares   299,999          
Exercise - stock options of majority-owned subsidiary 695 695
Purchase - Employee Stock Purchase Plan 218 140 358
Purchase - Employee Stock Purchase Plan, shares   194,240          
Purchase - majority-owned subsidiary common stock - Employee Stock Purchase Plan 109 109
Issuance - majority-owned subsidiary common stock - Committed Equity Facility, net of financing charges 1,767 1,767
Impact of subsidiary equity transactions (28) 28
Issuance - majority-owned subsidiary common stock - Settlement APA-RDx - Installment Payment 653 653
Stock-based compensation - PAVmed Inc. 5,666 5,666
Stock-based compensation - majority-owned subsidiary 13,866 13,866
Treasury stock (548) (548)
Treasury stock, shares   (188,846)          
Net Loss (88,983) (14,255) (103,238)
Ending balance at Dec. 31, 2022 $ 2,695 $ 95 $ 216,106 $ (228,169) $ (408) $ 20,615 $ 10,934
Ending balance, shares at Dec. 31, 2022 1,205,759 94,510,537