XML 18 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Changes in Stockholders' (Deficit) Equity (Unaudited) - USD ($)
$ in Thousands
Common Stock and Warrant Issuance [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Common Stock and Warrant Issuance [Member]
Preferred Stock [Member]
Common Stock and Warrant Issuance [Member]
Common Stock [Member]
Common Stock and Warrant Issuance [Member]
Additional Paid-in Capital [Member]
Common Stock and Warrant Issuance [Member]
Retained Earnings [Member]
Common Stock and Warrant Issuance [Member]
AOCI Attributable to Parent [Member]
Common Stock and Warrant Issuance [Member]
ATM Offering [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
ATM Offering [Member]
Preferred Stock [Member]
ATM Offering [Member]
Common Stock [Member]
ATM Offering [Member]
Additional Paid-in Capital [Member]
ATM Offering [Member]
Retained Earnings [Member]
ATM Offering [Member]
AOCI Attributable to Parent [Member]
ATM Offering [Member]
Private Placement [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Private Placement [Member]
Preferred Stock [Member]
Private Placement [Member]
Common Stock [Member]
Private Placement [Member]
Additional Paid-in Capital [Member]
Private Placement [Member]
Retained Earnings [Member]
Private Placement [Member]
AOCI Attributable to Parent [Member]
Private Placement [Member]
Share Subscription Facility Agreement - GEM [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Share Subscription Facility Agreement - GEM [Member]
Preferred Stock [Member]
Share Subscription Facility Agreement - GEM [Member]
Common Stock [Member]
Share Subscription Facility Agreement - GEM [Member]
Additional Paid-in Capital [Member]
Share Subscription Facility Agreement - GEM [Member]
Retained Earnings [Member]
Share Subscription Facility Agreement - GEM [Member]
AOCI Attributable to Parent [Member]
Share Subscription Facility Agreement - GEM [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Total
Balance (in shares) at Dec. 31, 2022                                                         0 0 6,644,299        
Balance at Dec. 31, 2022                                                         $ 0 $ 0 $ 7 $ 230,399 $ (222,997) $ 0 $ 7,409
Stock-based compensation                                                         0 0 0 695 0 0 695
Stock issuances, net (in shares) 0 0 386,667                                                                
Stock issuances, net $ 0 $ 0 $ 0 $ 2,545 $ 0 $ 0 $ 2,545                                                        
Net loss                                                         $ 0 $ 0 $ 0 0 (11,039) 0 (11,039)
Balance (in shares) at Mar. 31, 2023                                                         0 0 7,030,966        
Change in fair value of convertible note attributed to credit risk                                                         $ 0 $ 0 $ 0 0 0 106 106
Balance at Mar. 31, 2023                                                         $ 0 $ 0 $ 7 233,639 (234,036) 106 (284)
Balance (in shares) at Dec. 31, 2022                                                         0 0 6,644,299        
Balance at Dec. 31, 2022                                                         $ 0 $ 0 $ 7 230,399 (222,997) 0 7,409
Net loss                                                                     (25,818)
Balance (in shares) at Sep. 30, 2023                                                         3,000,000,000 0 8,391,956,000        
Change in fair value of convertible note attributed to credit risk                                                                     (22)
Balance at Sep. 30, 2023                                                         $ 3 $ 0 $ 8 242,609 (248,815) (22) (6,217)
Balance (in shares) at Mar. 31, 2023                                                         0 0 7,030,966        
Balance at Mar. 31, 2023                                                         $ 0 $ 0 $ 7 233,639 (234,036) 106 (284)
Stock-based compensation                                                         $ 0 $ 0 $ 0 544 0 0 544
Stock issuances, net (in shares) 0 0 967,000                                                                
Stock issuances, net $ 0 $ 0 $ 1 5,576 0 0 5,577                                                        
Shares issued as repayment of principal and interest for convertible note (in shares)                                                         0 0 40,867        
Shares issued as repayment of principal and interest for convertible note                                                         $ 0 $ 0 $ 0 200 0 0 200
Net loss                                                         $ 0 $ 0 $ 0 0 (8,717) 0 (8,717)
Balance (in shares) at Jun. 30, 2023                                                         0 0 8,038,833        
Change in fair value of convertible note attributed to credit risk                                                         $ 0 $ 0 $ 0 0 0 (128) (128)
Balance at Jun. 30, 2023                                                         0 0 8 239,959 (242,753) (22) (2,808)
Stock-based compensation                                                         0 0 0 351 0 0 351
Conversion of Series A preferred stock into common stock                                                         $ 0 $ 0 $ 0 782 0 0 782
Stock issuances, net (in shares)                                           0 0 67,568                      
Stock issuances, net                                           $ 0 $ 0 $ 0 $ 250 $ 0 $ 0 $ 250              
Shares issued as repayment of principal and interest for convertible note (in shares)                                                         0 0 285,555        
Net loss                                                         $ 0 $ 0 $ 0 0 (6,062) 0 (6,062)
Balance (in shares) at Sep. 30, 2023                                                         3,000,000,000 0 8,391,956,000        
Change in fair value of convertible note attributed to credit risk                                                                     0
Preferred stock and warrants issued, net of issuance costs $27 (in shares)                                                         3,000,000 0 0        
Preferred stock and warrants issued, net of issuance costs $27                                                         $ 3 $ 0 $ 0 1,168 0 0 1,171
Adjustment for deferred offering cost settlement                                                         0 0 0 99 0 0 99
Balance at Sep. 30, 2023                                                         $ 3 $ 0 $ 8 242,609 (248,815) (22) (6,217)
Balance (in shares) at Dec. 31, 2023                                                         3,000,000 0 8,391,940        
Balance at Dec. 31, 2023                                                         $ 3 $ 0 $ 8 241,406 (253,147) (3) (11,733)
Stock-based compensation                                                         $ 0 $ 0 $ 0 242 0 0 242
Conversion of Series A preferred stock into common stock (in shares)                                                           0 300,000        
Conversion of Series A preferred stock into common stock                                                           $ 0 $ 0 3 0 0 0
Conversion of Series A preferred stock into common stock (in shares)                                                         (3,000,000)            
Conversion of Series A preferred stock into common stock                                                         $ (3)            
Stock issuances, net (in shares) 0 0 575,000         0 0 34,584         0 0 270,000                                    
Stock issuances, net $ 0 $ 0 $ 1 1,343 0 1,344 $ 0 $ 0 $ 0 $ 179 $ 0 $ 0 $ 179 $ 0 $ 0 $ 0 $ 1,027 $ 0 $ 0 $ 1,027                            
Warrants issued pursuant to the Alvogen Agreement amendment (see Note 6)                                                         $ 0 $ 0 $ 0 0 0 0 0
Vesting of restricted stock awards (in shares)                                                         0 0 57,500        
Vesting of restricted stock awards                                                         $ 0 $ 0 $ 0 0 0 0 0
Shares issued as repayment of principal and interest for convertible note (in shares)                                                         0 0 143,648        
Shares issued as repayment of principal and interest for convertible note                                                         $ 0 $ 0 $ 1 399 0 0 400
Net loss                                                         $ 0 $ 0 $ 0 0 (6,528) 0 (6,528)
Balance (in shares) at Mar. 31, 2024                                                         0 0 9,772,672        
Balance at Mar. 31, 2024                                                         $ 0 $ 0 $ 10 244,599 (259,675) (3) (15,069)
Balance (in shares) at Dec. 31, 2023                                                         3,000,000 0 8,391,940        
Balance at Dec. 31, 2023                                                         $ 3 $ 0 $ 8 241,406 (253,147) (3) $ (11,733)
Stock issuances, net (in shares)                                                                     1,700,000
Net loss                                                                     $ (16,048)
Balance (in shares) at Sep. 30, 2024                                                         0 0 11,373,246        
Change in fair value of convertible note attributed to credit risk                                                                     (3)
Balance at Sep. 30, 2024                                                         $ 0 $ 0 $ 11 250,362 (269,195) 0 (18,822)
Balance (in shares) at Mar. 31, 2024                                                         0 0 9,772,672        
Balance at Mar. 31, 2024                                                         $ 0 $ 0 $ 10 244,599 (259,675) (3) (15,069)
Stock-based compensation                                                         0 0 0 97 0 0 97
Stock issuances, net (in shares) 0 0 698,050         0 0 247,868                                                  
Stock issuances, net $ 0 $ 0 $ 1 $ 1,913 $ 0 $ 0 $ 1,914 $ 0 $ 0 $ 0 1,228 0 0 1,228                                          
Net loss                                                         $ 0 $ 0 $ 0 0 (7,897) 0 (7,897)
Issuance of shares related to reverse stock split (in shares)                                                         0 0 73,040        
Contract cost related to Alvogen termination (see Note 6)                                                         $ 0 $ 0 $ 0 1,336 0 0 1,336
Balance (in shares) at Jun. 30, 2024                                                         0 0 10,791,630        
Balance at Jun. 30, 2024                                                         $ 0 $ 0 $ 11 249,173 (267,572) (3) (18,391)
Stock-based compensation                                                         $ 0 $ 0 $ 0 104 0 0 104
Stock issuances, net (in shares)               0 0 103,063                                                  
Stock issuances, net               $ 0 $ 0 $ 0 $ 219 $ 0 $ 0 $ 219                                          
Shares issued as repayment of principal and interest for convertible note (in shares)                                                         0 0 458,553        
Shares issued as repayment of principal and interest for convertible note                                                         $ 0 $ 0 $ 0 829 0 0 829
Net loss                                                         $ 0 $ 0 $ 0 0 (1,623) 0 (1,623)
Balance (in shares) at Sep. 30, 2024                                                         0 0 11,373,246        
Common stock issued in exchange for services (in shares)                                                         0 0 20,000        
Common stock issued in exchange for services                                                         $ 0 $ 0 $ 0 37 0 0 37
Reclassification of AOCI upon settlement of Streeterville Note                                                         0 0 0 0 0 3 3
Change in fair value of convertible note attributed to credit risk                                                                     (3)
Balance at Sep. 30, 2024                                                         $ 0 $ 0 $ 11 $ 250,362 $ (269,195) $ 0 $ (18,822)