v3.25.1
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) - USD ($)
$ in Thousands
Mar. 31, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 7,431 $ 15,120
Prepaid expenses and other current assets 1,854 2,132
Total current assets 9,285 17,252
Other assets 243 243
Total assets 9,528 17,495
Current liabilities:    
Accounts payable 6,534 5,656
Accrued expenses and other 6,895 8,204
Current portion of convertible notes payable and accrued interest, net of debt discounts – related party (Note 3) 21,278 21,117
Current portion of derivative liabilities (Note 4) 305 369
Borrowing and accrued interest under convertible lines of credit, net of debt discount – related party (Note 9) 75,828 0
Accrued dividends payable 0 63
Total current liabilities 110,840 35,409
Convertible notes payable and accrued interest, net of discounts – related party (Note 3) 10,813 10,733
Derivative liabilities (Note 4) 136 47
Borrowing and accrued interest under convertible lines of credit, net of debt discount – related party (Note 9) 0 74,376
Total liabilities 121,789 120,565
Commitments and contingencies (Note 11)
Series C super dividend redeemable convertible preferred stock; 1,000 shares authorized, 176 shares issued and outstanding at March 31, 2025 and December 31, 2024, redemption value: $7,939,000, liquidation value: $1,760,000 at March 31, 2025 1,723 1,723
Stockholders’ equity (deficit):    
Undesignated stock, $0.01 par value; 20,000,000 shares authorized, 20,000,000 designated at March 31, 2025 and December 31, 2024, respectively 0 0
Series A 12% convertible preferred stock; 1,742,500 shares authorized, 1,235,000 issued and outstanding at March 31, 2025 and December 31, 2024, liquidation value $1,235,000 at March 31, 2025 500 500
Common stock, $0.001 par value; 150,000,000 shares authorized at March 31, 2025 and December 31, 2024, 63,291,585 and 63,157,235 issued and outstanding at March 31, 2025 and December 31, 2024, respectively 63 62
Additional paid-in capital 296,630 296,217
Retained deficit (411,177) (401,572)
Total stockholders’ equity (deficit) (113,984) (104,793)
Total liabilities, redeemable convertible preferred stock and stockholders’ deficit $ 9,528 $ 17,495