CONDENSED STATEMENTS OF CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ EQUITY (DEFICIENCY) - USD ($) $ in Thousands | Total | Conversion Of Preferred Stock Into Common Stock | Conversion Of Convertible Notes To Common Stock | Warrants outstanding | Preferred Stock Series B Convertible Preferred | Preferred Stock Series C Convertible Preferred | Common Stock | Common Stock Conversion Of Preferred Stock Into Common Stock | Common Stock Conversion Of Convertible Notes To Common Stock | Additional Paid in Capital | Additional Paid in Capital Conversion Of Preferred Stock Into Common Stock | Additional Paid in Capital Conversion Of Convertible Notes To Common Stock | Additional Paid in Capital Warrants outstanding | Accumulated Deficit |
Beginning balance (in shares) at Dec. 31, 2022 | 5,000,000 | | | | | | | | | | | | | | |
Beginning balance at Dec. 31, 2022 | $ 10,000 | | | | | | | | | | | | | | |
Ending balance (in shares) at Mar. 31, 2023 | 5,000,000 | | | | | | | | | | | | | | |
Ending balance at Mar. 31, 2023 | $ 10,000 | | | | | | | | | | | | | | |
Beginning balance (in shares) at Dec. 31, 2022 | | | | | | 1,449,113 | 1,800,606 | 3,410,103 | | | | | | | |
Beginning balance, equity at Dec. 31, 2022 | (15,098) | | | | | $ 0 | $ 0 | $ 0 | | | $ 23,555 | | | | $ (38,653) |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | | | | | | | | | |
Stock-based compensation expense | 312 | | | | | | | | | | 312 | | | | |
Warrants issued | 159 | | | | | | | | | | 159 | | | | |
Net loss | (1,336) | | | | | | | | | | | | | | (1,336) |
Ending balance (in shares) at Mar. 31, 2023 | | | | | | 1,449,113 | 1,800,606 | 3,410,103 | | | | | | | |
Ending balance, equity at Mar. 31, 2023 | $ (15,963) | | | | | $ 0 | $ 0 | $ 0 | | | 24,026 | | | | (39,989) |
Beginning balance (in shares) at Dec. 31, 2022 | 5,000,000 | | | | | | | | | | | | | | |
Beginning balance at Dec. 31, 2022 | $ 10,000 | | | | | | | | | | | | | | |
Ending balance (in shares) at Sep. 30, 2023 | 0 | | | | | | | | | | | | | | |
Ending balance at Sep. 30, 2023 | $ 0 | | | | | | | | | | | | | | |
Beginning balance (in shares) at Dec. 31, 2022 | | | | | | 1,449,113 | 1,800,606 | 3,410,103 | | | | | | | |
Beginning balance, equity at Dec. 31, 2022 | (15,098) | | | | | $ 0 | $ 0 | $ 0 | | | 23,555 | | | | (38,653) |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | | | | | | | | | |
Net loss | (7,366) | | | | | | | | | | | | | | |
Ending balance (in shares) at Sep. 30, 2023 | | | | | | 0 | 0 | 13,709,377 | | | | | | | |
Ending balance, equity at Sep. 30, 2023 | $ 15,911 | | | | | $ 0 | $ 0 | $ 1 | | | 63,253 | | | | (47,343) |
Beginning balance (in shares) at Mar. 31, 2023 | 5,000,000 | | | | | | | | | | | | | | |
Beginning balance at Mar. 31, 2023 | $ 10,000 | | | | | | | | | | | | | | |
Series A Redeemable Convertible Preferred Stock | | | | | | | | | | | | | | | |
Conversion of preferred stock into common stock (in shares) | (5,000,000) | | | | | | | | | | | | | | |
Conversion of preferred stock into common stock | $ (10,000) | | | | | | | | | | | | | | |
Ending balance (in shares) at Jun. 30, 2023 | 0 | | | | | | | | | | | | | | |
Ending balance at Jun. 30, 2023 | $ 0 | | | | | | | | | | | | | | |
Beginning balance (in shares) at Mar. 31, 2023 | | | | | | 1,449,113 | 1,800,606 | 3,410,103 | | | | | | | |
Beginning balance, equity at Mar. 31, 2023 | (15,963) | | | | | $ 0 | $ 0 | $ 0 | | | 24,026 | | | | (39,989) |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | | | | | | | | | |
Stock-based compensation expense | 312 | | | | | | | | | | 312 | | | | |
Issuance of common stock in ATM/ public offering for cash, net issuance costs (in shares) | | | | | | | | 3,900,000 | | | | | | | |
Issuance of common stock in ATM/ public offering for cash, net issuance costs | 16,468 | | | | | | | | | | 16,468 | | | | |
Warrants issued | | | | | $ 1,017 | | | | | | | | | $ 1,017 | |
Issuance of preferred stock for anti-dilution clauses (in shares) | | | | | | 100,189 | 164,518 | | | | | | | | |
Conversion of preferred stock into common stock and convertible notes into common stock (in shares) | | | | | | (1,549,302) | (1,965,124) | | 4,124,851 | 1,399,716 | | | | | |
Conversion of preferred stock into common stock and convertible notes into common stock | | | $ 10,000 | $ 7,000 | | | | | $ 1 | | | $ 9,999 | $ 7,000 | | |
Deemed dividend (in shares) | | | | | | | | 264,707 | | | | | | | |
Deemed dividend | 0 | | | | | | | | | | 1,324 | | | | (1,324) |
Net loss | (3,701) | | | | | | | | | | | | | | (3,701) |
Ending balance (in shares) at Jun. 30, 2023 | | | | | | 0 | 0 | 13,099,377 | | | | | | | |
Ending balance, equity at Jun. 30, 2023 | $ 15,133 | | | | | $ 0 | $ 0 | $ 1 | | | 60,146 | | | | (45,014) |
Ending balance (in shares) at Sep. 30, 2023 | 0 | | | | | | | | | | | | | | |
Ending balance at Sep. 30, 2023 | $ 0 | | | | | | | | | | | | | | |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | | | | | | | | | |
Exercise of warrants and options (in shares) | | | | | | | | 12,500 | | | | | | | |
Exercise of warrants and options | 25 | | | | | | | | | | 25 | | | | |
Stock-based compensation expense | 351 | | | | | | | | | | 351 | | | | |
Issuance of common stock in ATM/ public offering for cash, net issuance costs (in shares) | | | | | | | | 585,000 | | | | | | | |
Issuance of common stock in ATM/ public offering for cash, net issuance costs | 2,553 | | | | | | | | | | 2,553 | | | | |
Warrants issued | | | | | $ 153 | | | | | | | | | $ 153 | |
Net loss | (2,329) | | | | | | | | | | | | | | (2,329) |
Ending balance (in shares) at Sep. 30, 2023 | | | | | | 0 | 0 | 13,709,377 | | | | | | | |
Ending balance, equity at Sep. 30, 2023 | $ 15,911 | | | | | $ 0 | $ 0 | $ 1 | | | 63,253 | | | | (47,343) |
Beginning balance (in shares) at Dec. 31, 2023 | 0 | | | | | | | | | | | | | | |
Beginning balance at Dec. 31, 2023 | $ 0 | | | | | | | | | | | | | | |
Ending balance (in shares) at Mar. 31, 2024 | 0 | | | | | | | | | | | | | | |
Ending balance at Mar. 31, 2024 | $ 0 | | | | | | | | | | | | | | |
Beginning balance (in shares) at Dec. 31, 2023 | | | | | | 0 | 0 | 13,709,377 | | | | | | | |
Beginning balance, equity at Dec. 31, 2023 | 13,162 | [1] | | | | $ 0 | $ 0 | $ 1 | | | 63,676 | | | | (50,515) |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | | | | | | | | | |
Exercise of warrants and options (in shares) | | | | | | | | 2,500 | | | | | | | |
Exercise of warrants and options | 8 | | | | | | | | | | 8 | | | | |
Stock-based compensation expense | 1,155 | | | | | | | | | | 1,155 | | | | |
Net loss | (4,603) | | | | | | | | | | 0 | | | | (4,603) |
Ending balance (in shares) at Mar. 31, 2024 | | | | | | 0 | 0 | 13,711,877 | | | | | | | |
Ending balance, equity at Mar. 31, 2024 | $ 9,722 | | | | | $ 0 | $ 0 | $ 1 | | | 64,839 | | | | (55,118) |
Beginning balance (in shares) at Dec. 31, 2023 | 0 | | | | | | | | | | | | | | |
Beginning balance at Dec. 31, 2023 | $ 0 | | | | | | | | | | | | | | |
Ending balance (in shares) at Sep. 30, 2024 | 0 | | | | | | | | | | | | | | |
Ending balance at Sep. 30, 2024 | $ 0 | | | | | | | | | | | | | | |
Beginning balance (in shares) at Dec. 31, 2023 | | | | | | 0 | 0 | 13,709,377 | | | | | | | |
Beginning balance, equity at Dec. 31, 2023 | 13,162 | [1] | | | | $ 0 | $ 0 | $ 1 | | | 63,676 | | | | (50,515) |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | | | | | | | | | |
Net loss | (13,087) | | | | | | | | | | | | | | |
Ending balance (in shares) at Sep. 30, 2024 | | | | | | 0 | 0 | 13,863,947 | | | | | | | |
Ending balance, equity at Sep. 30, 2024 | $ 2,779 | | | | | $ 0 | $ 0 | $ 1 | | | 66,380 | | | | (63,602) |
Beginning balance (in shares) at Mar. 31, 2024 | 0 | | | | | | | | | | | | | | |
Beginning balance at Mar. 31, 2024 | $ 0 | | | | | | | | | | | | | | |
Ending balance (in shares) at Jun. 30, 2024 | 0 | | | | | | | | | | | | | | |
Ending balance at Jun. 30, 2024 | $ 0 | | | | | | | | | | | | | | |
Beginning balance (in shares) at Mar. 31, 2024 | | | | | | 0 | 0 | 13,711,877 | | | | | | | |
Beginning balance, equity at Mar. 31, 2024 | 9,722 | | | | | $ 0 | $ 0 | $ 1 | | | 64,839 | | | | (55,118) |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | | | | | | | | | |
Exercise of warrants and options (in shares) | | | | | | | | 1,000 | | | | | | | |
Exercise of warrants and options | 3 | | | | | | | | | | 3 | | | | |
Stock-based compensation expense | 591 | | | | | | | | | | 591 | | | | |
Net loss | (4,971) | | | | | | | | | | | | | | (4,971) |
Ending balance (in shares) at Jun. 30, 2024 | | | | | | 0 | 0 | 13,712,877 | | | | | | | |
Ending balance, equity at Jun. 30, 2024 | $ 5,345 | | | | | $ 0 | $ 0 | $ 1 | | | 65,433 | | | | (60,089) |
Ending balance (in shares) at Sep. 30, 2024 | 0 | | | | | | | | | | | | | | |
Ending balance at Sep. 30, 2024 | $ 0 | | | | | | | | | | | | | | |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | | | | | | | | | | | | | | | |
Exercise of warrants and options (in shares) | | | | | | | | 87,500 | | | | | | | |
Exercise of warrants and options | 263 | | | | | | | | | | 263 | | | | |
Stock-based compensation expense | 483 | | | | | | | | | | 483 | | | | |
Issuance of common stock in exchange for services (in shares) | | | | | | | | 11,750 | | | | | | | |
Issuance of common stock in exchange for services | 51 | | | | | | | | | | 51 | | | | |
Issuance of common stock in ATM/ public offering for cash, net issuance costs (in shares) | | | | | | | | 51,820 | | | | | | | |
Issuance of common stock in ATM/ public offering for cash, net issuance costs | 150 | | | | | | | | | | 150 | | | | |
Net loss | (3,513) | | | | | | | | | | | | | | (3,513) |
Ending balance (in shares) at Sep. 30, 2024 | | | | | | 0 | 0 | 13,863,947 | | | | | | | |
Ending balance, equity at Sep. 30, 2024 | $ 2,779 | | | | | $ 0 | $ 0 | $ 1 | | | $ 66,380 | | | | $ (63,602) |
|
[1]Derived from audited financial statements |