XML 21 R5.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Consolidated Statements of Changes in Stockholders' Deficit - USD ($)
$ in Thousands
Total
Common Stock [Member]
Additional Paid In Capital [Member]
Accumulated Deficit [Member]
Beginning Balance at Dec. 31, 2021 $ (2,816) $ 1 $ 73,495 $ (76,312)
Beginning Balances (in shares) at Dec. 31, 2021   7,238,767    
Conversion of notes payable to common shares 5,989   5,989  
Stock issued during period, Shares   700,000    
PIPE financing, net of liability classified PIPE warrants 5,744   5,744  
Issuance of liability classified warrants (10,194)   (10,194)  
Issuance of shares - conversion of convertible notes, Shares   598,861    
Forward purchase agreement prepayment (11,900)   (11,900)  
Stock-based compensation 1,311   1,311  
Net loss (12,190)     (12,190)
Ending Balance at Dec. 31, 2022 (20,762) $ 1 67,739 (88,502)
Ending Balances (in shares) at Dec. 31, 2022   12,699,668    
Issuance of shares - equity line of credit, Shares   378,006    
Issuance of shares - equity line of credit 1,108   1,108  
Issuance of shares - commitment fee for equity line of credit, Shares   218,842    
Issuance of shares - commitment fee for equity line of credit 1,000   1,000  
Issuance of shares - prepaid forward contracts 1,870   1,870  
Stock-based compensation 505   505  
Net loss (7,096)     (7,096)
Ending Balance at Mar. 31, 2023 (23,375) $ 1 72,222 (95,598)
Ending Balances (in shares) at Mar. 31, 2023   13,296,516    
Beginning Balance at Dec. 31, 2022 (20,762) $ 1 67,739 (88,502)
Beginning Balances (in shares) at Dec. 31, 2022   12,699,668    
Issuance of shares - equity line of credit, Shares   6,500,000    
Issuance of shares - equity line of credit 4,742 $ 1 4,741  
Issuance of shares - commitment fee for equity line of credit, Shares   218,842    
Issuance of shares - commitment fee for equity line of credit 1,000   1,000  
Issuance of shares - conversion of convertible notes, Shares   22,847,745    
Issuance of shares - conversion of convertible notes 10,411 $ 2 10,409  
Issuance of shares - exercise of warrants, Shares   2,955,164    
Issuance of shares - exercise of warrants 1,652 $ 1 1,651  
Issuance of shares - vesting of RSU's, Shares   205,947    
Issuance of shares - prepaid forward contracts, Shares   1,096,972    
Issuance of shares - prepaid forward contracts 1,870   1,870  
Forward purchase agreement derivative liability 11,519   11,519  
Stock-based compensation, Shares   1,090,947    
Stock-based compensation 1,930   1,930  
Net loss (26,232)     (26,232)
Ending Balance at Dec. 31, 2023 (13,870) $ 5 100,859 (114,734)
Ending Balances (in shares) at Dec. 31, 2023   47,615,285    
Beginning Balance at Mar. 31, 2023 (23,375) $ 1 72,222 (95,598)
Beginning Balances (in shares) at Mar. 31, 2023   13,296,516    
Issuance of shares - equity line of credit, Shares   26,996    
Issuance of shares - equity line of credit 55   55  
Issuance of shares - conversion of convertible notes, Shares   3,088,167    
Issuance of shares - conversion of convertible notes 1,937 $ 1 1,936  
Issuance of shares - vesting of RSU's, Shares   153,405    
Issuance of shares - prepaid forward contracts, Shares   1,096,972    
Issuance of shares - prepaid forward contracts 0   0  
Stock-based compensation, Shares   459,185    
Stock-based compensation 555   555  
Net loss (2,447)     (2,447)
Ending Balance at Jun. 30, 2023 (11,756) $ 2 86,287 (98,045)
Ending Balances (in shares) at Jun. 30, 2023   18,121,241    
Issuance of shares - equity line of credit, Shares   234,579    
Issuance of shares - equity line of credit 120   120  
Issuance of shares - conversion of convertible notes, Shares   8,432,517    
Issuance of shares - conversion of convertible notes 2,411 $ 1 2,410  
Issuance of shares - vesting of RSU's, Shares   32,839    
Stock-based compensation, Shares   379,914    
Stock-based compensation 440   440  
Net loss (7,232)     (7,232)
Ending Balance at Sep. 30, 2023 $ (16,017) $ 3 $ 89,257 $ (105,277)
Ending Balances (in shares) at Sep. 30, 2023   27,201,090