v3.26.1
Note 10 - Debt
3 Months Ended
Mar. 31, 2026
Notes to Financial Statements  
Debt Disclosure [Text Block]

Note 10 Debt

 

The fair value and face value principal outstanding of the 2024 Convertible Notes as of the dates indicated are as follows:

 

 

 

 

 

 

 

 

 

 

Face Value

 

 

 

 

 

Contractual

 

Stated

 

 

Conversion

 

 

Principal

 

 

 

 

 

Maturity Date

 

Interest Rate

 

 

Price per Share

 

 

Outstanding

 

 

Fair Value

 

2024 Convertible Notes

November 22, 2029

 

 

12.000

%

 

$

1.00

 

 

$

21,975

 

 

$

25,200

 

Balance as of March 31, 2026

 

 

 

 

 

 

 

$

21,975

 

 

$

25,200

 

 

 

 

 

 

 

 

 

 

 

 

 

Face Value

 

 

 

 

 

 

Contractual

 

Stated

 

 

Conversion

 

 

Principal

 

 

 

 

 

 

Maturity Date

 

Interest Rate

 

 

Price per Share

 

 

Outstanding

 

 

Fair Value

 

2024 Convertible Notes

November 22, 2029

 

 

12.000

%

 

$

1.00

 

 

$

21,975

 

 

$

24,000

 

Balance as of December 31, 2025

 

 

 

 

 

 

 

 

 

$

21,975

 

 

$

24,000

 

 

The changes in the fair value of debt during the three months ended March 31, 2026 is as follows:

 

 

 

2024

 

 

Other Income

 

 

 

Convertible Notes

 

 

(expense)

 

Fair Value at December 31, 2025

 

$

24,000

 

 

$

 

Non-installment payments – common stock

 

 

(75

)

 

 

 

Non-installment payments – cash interest paid

 

 

(584

)

 

 

 

Change in fair value

 

 

1,859

 

 

 

(1,859

)

Fair Value at March 31, 2026

 

$

25,200

 

 

 

 

Other Income (Expense) - Change in fair value – three months ended March 31, 2026

 

 

 

$

(1,859

)

 

The changes in the fair value of debt during the three months ended March 31, 2025 is as follows:

 

 

 

2024

 

 

Other Income

 

 

 

Convertible Notes

 

 

(expense)

 

Fair Value at December 31, 2024

 

$

18,600

 

 

$

 

Non-installment payments – common stock

 

 

(32

)

 

 

 

Non-installment payments – cash interest paid

 

 

(246

)

 

 

 

Change in fair value

 

 

14,478

 

 

 

(14,478

)

Fair Value at March 31, 2025

 

$

32,800

 

 

 

 

 

Other Income (Expense) - Change in fair value – three months ended March 31, 2025

 

 

 

 

 

$

(14,478

)

 

 

2024 Convertible Notes

 

On November 22, 2024, the Company closed on the sale of $21.975 million in principal amount of Senior Secured Convertible Notes (collectively, the “2024 Convertible Notes”), in a private placement, to certain accredited investors (the “2024 Note Investors”). The sale of the 2024 Convertible Notes was completed pursuant to the terms of that certain Securities Purchase Agreement, dated as of November 12, 2024 (the “2024 SPA”), between the Company and the 2024 Note Investors. The Company realized gross proceeds of $21.975 million and, after giving effect to the repayment in full of the March 2023 Senior Convertible Note, net proceeds of $18.3 million from the sale of the 2024 Convertible Notes.

 

Each 2024 Convertible Note has a 12.0% annual stated interest rate, a contractual maturity date of five years from the date of issuance, and a contractual conversion price of $1.00 per share of the Company’s common stock (subject to (i) in the event of certain issuances of additional securities by the Company at a price per share less than the then applicable conversion price, adjustment to such lower price per share, and (ii) customary proportionate adjustment upon any stock split, stock dividend, stock combination, recapitalization or other similar transaction). The Company held a stockholder meeting on June 18, 2025 at which the stockholders approved the issuance of the shares issuable upon conversion of the Notes in excess of any primary market limitations.

 

Under the 2024 Convertible Notes, the Company is subject to certain customary affirmative and negative covenants regarding the incurrence of indebtedness, the existence of liens, the repayment of indebtedness and the making of investments, the payment of cash in respect of dividends, distributions or redemptions, the transfer of assets, the maturity of other indebtedness, transactions with affiliates, and the consummation of fundamental transactions where the aggregate consideration payable in respect thereof, as determined on a per share of the Company’s common stock basis, has a fair market value that is less than $1.50, among other customary matters. Under the 2024 Convertible Notes, the Company is subject to a financial covenant requiring that the amount of its available cash equal or exceed $5.0 million at all times that at least 25% of the principal amount of 2024 Convertible Notes issued are outstanding. The Company was in compliance with all covenants as of  March 31, 2026.

 

The Company filed a resale registration statement on Form S-3 Registration No. 333-287496 effective May 30, 2025 covering the resale of all shares of the Company’s common stock issuable upon conversion of the 2024 Convertible Notes.