CAPITAL STOCK (Details Narrative) - USD ($) $ / shares in Units, $ in Thousands |
|
|
|
|
|
|
|
|
|
|
|
|
1 Months Ended |
12 Months Ended |
|
Dec. 31, 2025 |
Dec. 29, 2025 |
Aug. 07, 2025 |
Aug. 02, 2025 |
Aug. 01, 2025 |
Jul. 15, 2025 |
Apr. 23, 2025 |
Apr. 22, 2025 |
Apr. 11, 2025 |
Oct. 14, 2024 |
Oct. 08, 2024 |
Apr. 11, 2024 |
Dec. 31, 2025 |
Dec. 31, 2025 |
Dec. 31, 2024 |
Jun. 13, 2023 |
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Procceds from net |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 7,228
|
$ 18,596
|
|
| Fair value of common shares issued as payment for services |
|
|
|
|
|
|
|
|
|
|
|
|
|
31,956
|
|
|
| Number of shares issued value |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 422
|
|
|
| Restricted stock units |
80,000
|
|
|
|
|
160,000
|
|
|
|
|
|
|
|
|
|
|
| Sale of common stock from public offering, shares |
|
|
57,024,121
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, par value |
$ 0.0001
|
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
$ 0.0001
|
$ 0.0001
|
|
| Cash |
|
|
$ 11,423
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 4,750
|
| Offering costs |
|
|
13,155
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Placement fees |
|
|
$ 10,452
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Purchase price |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 20,579
|
|
|
| Reverse stock split |
|
|
|
|
|
|
|
|
|
|
Our Common Stock commenced trading on a post Reverse Stock Split basis on October
9, 2024. As a result of the Reverse Stock Split, every two hundred (200) shares of our pre-Reverse Stock Split Common Stock were combined
and reclassified into one share of our Common Stock.
|
|
|
|
|
|
| Revenue milestones |
|
|
|
|
|
|
|
|
|
|
|
|
(i) between $500,000 and
$900,000 as of December 31, 2025, (ii) between $1.1M and $1.5M as of March 31, 2025, (iii) between $1.7M and $2.1M as of June 30, 2025,
(iv) between $2.3M and $2.7M as of September 30, 2025, and (v) $2.9M and $3.3M as of December 31, 2025. The achievement of each of the
applicable quarterly Revenue Milestones on each Measurement Date will be reasonably determined by the Company’s Board of Directors.
|
|
|
|
| Stock compensation expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
4,717
|
$ 785
|
|
| Redeemed dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,000
|
$ 900
|
|
| Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Restricted stock units |
|
|
|
|
|
|
|
|
|
|
|
|
40,000
|
|
|
|
| Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Restricted stock units |
|
|
|
|
|
|
|
|
|
|
|
|
80,000
|
|
|
|
| Series C Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock reedemed |
|
|
|
|
|
|
|
|
|
187
|
|
|
|
3,000
|
3,000
|
|
| Deemed dividend |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 900
|
$ 900
|
|
| Preferred stock, dividend payment terms |
|
|
|
|
|
|
The
Preferred Return shall be payable on a quarterly basis, within five Business Days (as defined in the Certificate of Designation) of the
end of each calendar quarter, either in cash or via the issuance to the applicable Series D Holder of an additional number of shares
of Series D Preferred Stock equal to (i) the Preferred Return then accrued and unpaid, divided by (ii) the Stated Value, with the election
as to payment in cash or via the issuance of additional shares of Series D Preferred Stock to be determined in the discretion of the
Company.
|
|
|
|
|
|
|
|
|
|
| Stock reedemed value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,300
|
|
| Investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,000
|
|
| Series D Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock reedemed |
|
|
|
|
5,000
|
|
|
|
|
|
|
|
|
|
|
|
| Preferred stock, shares authorized |
|
|
|
|
|
|
7,500
|
|
|
|
|
|
|
|
|
|
| Preferred stock, par value |
|
|
|
|
|
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
| Preferred stock face value, per share |
|
|
|
|
|
|
$ 1,200.00
|
|
|
|
|
|
|
|
|
|
| Preferred stock accrue a rate of return |
|
|
|
|
|
|
9.00%
|
|
|
|
|
|
|
|
|
|
| Stock reedemed value |
|
|
|
|
$ 6,152
|
|
|
|
|
|
|
|
|
|
|
|
| Redeemed dividends |
|
|
|
|
$ 152
|
|
|
|
|
|
|
|
|
|
|
|
| Redemption price per share |
|
|
|
|
$ 1,200
|
|
|
|
|
|
|
|
|
|
|
|
| Private Placement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sale of Stock, Price Per Share |
|
|
$ 9.51
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from Issuance of Private Placement |
|
|
$ 558,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre Funded Warrants [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Warrant or Right, Number of Securities Called by Warrants or Rights |
|
|
1,677,996
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share Price |
|
|
$ 9.5099
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Warrant or Right, Exercise Price of Warrants or Rights |
|
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Restricted stock units |
|
|
|
415,661
|
|
|
|
|
|
|
|
|
|
|
|
|
| Issuance of shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
391,988
|
415,487
|
|
| Common stock, par value |
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
|
|
|
|
|
| Stock issued during period shares equity placement agent fees |
|
|
512,860
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares issued for service |
|
|
|
|
|
|
|
|
|
|
|
|
|
31,956
|
|
|
| Shares purchased |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,959,697
|
|
|
| Purchase price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock reedemed |
|
|
|
|
|
|
|
|
|
32,913
|
|
|
|
342,672
|
342,672
|
|
| Reverse stock split |
|
|
|
|
|
|
|
|
|
|
1-for-200
|
|
|
|
|
|
| MrCutaia [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Restricted stock units |
|
|
|
|
|
|
|
|
|
|
|
|
|
360,000
|
|
|
| MrCutaia [Member] | Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Issuance of shares |
|
|
|
400,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mr. Geiskopf [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Restricted stock units |
|
|
|
|
|
|
|
|
|
|
|
|
|
280,000
|
|
|
| Mr. Geiskopf [Member] | Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Restricted stock units |
|
584,279
|
|
|
80,000
|
|
|
|
|
|
|
|
|
|
|
|
| Issuance of shares |
|
|
|
400,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Rory Cutaia [Member] | Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares issued for service |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23
|
|
| Chief Financial Officer [Member] | Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares issued for service |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
171
|
|
| Lyvecom's Simple Agreement Future Equity [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of restricted shares issued |
|
|
|
|
|
|
|
|
|
|
|
184,812
|
|
|
|
|
| Procceds from net |
|
|
|
|
|
|
|
|
$ 1,000
|
|
|
|
|
|
|
|
| Average price per share |
|
|
|
|
|
|
|
|
$ 5.41
|
|
|
|
|
|
|
|
| ATM Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gross proceeds |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 7,228
|
|
|
| Net of offering costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 596
|
|
|
| ATM Agreement [Member] | Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares issued for service |
|
|
|
|
|
|
|
|
|
|
|
|
|
391,988
|
|
|
| Ascendiant Sales Agreement [Member] | Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Procceds from net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 12,130
|
|
| Issuance of shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
278,501
|
|
| Offering costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 136
|
|
| Subscription Agreements [Member] | Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sale of common stock from public offering, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
136,986
|
|
| Offering costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 109
|
|
| Sale of common stock from public offering |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 6,466
|
|
| Streeterville Purchase Agreement [Member] | Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sale of common stock from public offering, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
57,422
|
|
| Sale of common stock from public offering |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,720
|
|
| Exchange Agreements [Member] | Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sale of common stock from public offering, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38,151
|
|
| Sale of common stock from public offering |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,057
|
|
| Securities Purchase Agreement [Member] | Series C Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Issuance of shares |
|
|
|
|
|
|
|
|
|
32,913
|
|
|
|
|
|
|
| Stock reedemed |
|
|
|
|
|
|
|
|
|
187
|
|
|
|
|
|
|
| Securities Purchase Agreement [Member] | Series D Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares purchased |
|
|
|
|
|
|
|
5,000
|
|
|
|
|
|
|
|
|
| Purchase price |
|
|
|
|
|
|
|
$ 5,000
|
|
|
|
|
|
|
|
|
| Preferred stock, shares authorized |
|
|
|
|
|
|
|
7,500
|
|
|
|
|
|
|
|
|
| Preferred stock face value, per share |
|
|
|
|
|
|
|
$ 1,200
|
|
|
|
|
|
|
|
|