XML 36 R26.htm IDEA: XBRL DOCUMENT v3.24.3
Note 7 - Preferred Stock (Tables)
9 Months Ended
Sep. 30, 2024
Notes Tables  
Fair Value Measurements Of Preferred Stock Valuation Technique [Table Text Block]
  

January 14 – March 14,

  

April 5 – May 2,

 
  

2024

  

2024

 

Initial exercise price

 

20.000 -8.1010

  

7.000 -1.1515

 

Stock price on valuation date

 

8.955 -7.1010

  

4.522 -1.2323

 

Risk-free rate

  5.10% - 4.82%   5.47% - 5.49% 

Term (in years)

  0.25 - 0.08   0.08 - 0.01 

Rounded annual volatility

  145% - 130%   110% 
Schedule of Stock by Class [Table Text Block]
                  

Consolidated

 
                  

Statement of

 
                  

Operations &

 
                  

Comprehensive

 
  

Consolidated Balance Sheets

  

Loss

 
                  

Fair value

 
          

Series A Convertible

      

adjustment to

 
      

Series A

  

Redeemable

  

Additional

  

derivative

 
  

Warrant

  

Preferred

  

Preferred

  

paid-in

  

and warrant

 

($ in thousands)

 

liability

  

Stock

  

Stock

  

capital

  

liabilities

 

Balances, December 31, 2023

 $3,083  $1,742     $(7,208) $ 

Conversion of 202 Series A Preferred Stock, net

     (269)     269    

Extinguishment of Series A Preferred Stock

     (191)     191    

Deemed dividend on January 14, 2024, modification

     228      (228)   

Fair value adjustment

  (419)           419 

Balances, March 31, 2024

  2,664   1,510      (6,976)  419 

Conversion of 1,215 Series A Preferred Stock, net

     (1,550)     1,550    

Extinguishment of Series A Preferred Stock

     (31)     31    

Deemed dividend on modification of Series A Preferred Stock

     71      (71)   

Cashless exercise of 3i Exchange Warrants

  (405)        405    

Fair value adjustment

  (2,243)           2,243 

Balances, June 30, 2024

 $16  $  $  $(5,061) $2,662 

Fair value adjustment

  (14)           14 

Issuance of redeemable preferred stock

        2,938       

Redemption of redeemable preferred stock

        (3,500)      

Deemed dividend on redeemable preferred stock

        562   (562)   

Balances, September 30, 2024

 $2  $  $  $(5,623) $2,676 
                  

Consolidated

 
                  

Statement of

 
                  

Operations &

 
                  

Comprehensive

 
  

Consolidated Balance Sheets

  

Loss

 
      

Series A

             
      

Preferred

          

Fair value

 
      

Convertible

          

adjustment to

 
      

Stock –

  

Series A

  

Additional

  

derivative

 
  

Warrant

  

Mezzanine

  

Preferred

  

paid-in

  

and warrant

 

($ in thousands)

 liability  Equity  Stock  capital  liabilities 

Balances, December 31, 2022

 $374  $2,001  $  $(3,756) $ 

Conversion of 3,838 Series A Preferred Stock, net

     (565)     575    

Fair value adjustment

  (309)           309 

Balances, March 31, 2023

  65   1,436      (3,181)  309 

Conversion of 8,214 Series A Preferred Stock

     (812)  (2,522)  3,334    

Elimination of redemption rights on Series A Preferred stock; deemed dividend of $3,328

     (624)  3,952   (3,328)   

Redemption of 1,550 Series A Preferred Stock

        (1,445)      

Issuance of 486 Series A Preferred stock as repayment of $350 debt; $103 charged to interest expense

        453       

Exchange of 50,000 Series C Preferred Stock for 5,577 Series A Preferred Stock; deemed dividend of $3,959

        5,199   (3,959)   

Fair value adjustment

  1,078            (1,078)

Balances, June 30, 2023

 $1,143  $  $5,637  $(7,134) $(769)

July 10, 2023 modification

        206   (206)   

Redemption of 4,630 Series A Preferred stock

        (4,474)  (526)   

September 14, 2023 modification

        373   (373)   

Fair value adjustment

  2,803            (2,803)

Balances, September 30, 2023

 $3,946  $  $1,742  $(8,239) $(3,572)