Quarterly report [Sections 13 or 15(d)]

Debt and Interest (Narrative) - 2024 Oaktree Note (Details)

v3.25.2
Debt and Interest (Narrative) - 2024 Oaktree Note (Details)
1 Months Ended 3 Months Ended
Jul. 25, 2024
USD ($)
$ / shares
shares
Jul. 31, 2025
USD ($)
Jun. 30, 2025
USD ($)
Dec. 31, 2024
USD ($)
Sep. 30, 2024
$ / shares
2024 Oaktree Note          
Debt and Interest          
Debt instrument face amount $ 50,000,000        
Proceeds from debt 35,000,000        
Debt instrument, unused borrowing capacity, amount 15,000,000        
Total notes payable, gross $ 50,000,000   $ 30,369,000 $ 35,350,000  
Debt Instrument, number of interest only period 30 months        
Basis spread on variable rate 7.625%        
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration] us-gaap:SecuredOvernightFinancingRateSofrMember        
Debt instrument, floor rate 2.5        
Debt instrument, cap rate 5.75        
Interest rate     11.92%    
Debt instrument, percentage of then outstanding principal balance due on a specified date 50.00%        
Debt instrument, aggregate of principal prepayment amount, minimum $ 5,000,000        
Debt instrument, aggregate of principal prepayment amount in multiples 1,000,000        
Excess proceeds from any of company's subsidiaries other than in connection with certain monetization events 5,000,000        
Principal repayment     $ 4,900,000    
Repayment interest     100,000    
Yield protection premium     $ 300,000    
Minimum liquidity to be maintained 7,000,000        
Minimum net sales to be maintained $ 50,000,000        
Minimum net sale trailing period 12 months        
Debt instrument, threshold amount of aggregate common equity or cash distributions to be received $ 20,000,000        
Outstanding principal balance $ 10,000,000        
Percentage of amount set forth in annual budget 50.00%        
Number of warrants to purchase shares | shares 506,390        
Exercise price of warrants | $ / shares $ 2.0735       $ 1.65
Subsequent events | 2024 Oaktree Note          
Debt and Interest          
Principal repayment   $ 600,000      
Yield protection premium   $ 32,000      
Financial Milestones | 2024 Oaktree Note          
Debt and Interest          
Minimum net sales to be maintained $ 7,500,000        
Scenario when the outstanding principal balance is less than or equal to 10 million          
Debt and Interest          
Minimum liquidity to be maintained 0        
Minimum net sales to be maintained 0        
Scenario when the outstanding principal balance is between 10 million and 25 million          
Debt and Interest          
Minimum liquidity to be maintained 5,000,000        
Minimum | Scenario when the outstanding principal balance is between 10 million and 25 million          
Debt and Interest          
Outstanding principal balance 10,000,000        
Maximum | Financial Milestones | 2024 Oaktree Note          
Debt and Interest          
Minimum net sales to be maintained 80,000,000        
Maximum | Scenario when the outstanding principal balance is less than or equal to 10 million          
Debt and Interest          
Outstanding principal balance 10,000,000        
Maximum | Scenario when the outstanding principal balance is between 10 million and 25 million          
Debt and Interest          
Outstanding principal balance $ 25,000,000