Annual report [Section 13 and 15(d), not S-K Item 405]

NOTES PAYABLE (Details)

v3.25.1
NOTES PAYABLE (Details)
$ / shares in Units, $ in Thousands
12 Months Ended
Dec. 31, 2024
USD ($)
Equity_Instrument
$ / shares
Dec. 31, 2023
USD ($)
Equity_Instrument
$ / shares
Debt Instrument [Line Items]    
Principal Outstanding $ 28,965 $ 30,563
Unamortized Discount 179 617
Capitalized Accrued Interest 939  
Carrying Amount $ 29,725 $ 29,946
Shares Underlying Notes | Equity_Instrument 176,600,533 116,906,234
2013 Notes payable [Member]    
Debt Instrument [Line Items]    
Interest rate 10.00% 10.00%
Term of Notes Due on demand Due on demand
Principal Outstanding $ 638 $ 709
Carrying Amount $ 638 $ 709
2022 Notes payable [Member]    
Debt Instrument [Line Items]    
Term of Notes Due on demand Due on demand
Principal Outstanding $ 505 $ 1,284
Carrying Amount $ 505 $ 1,284
2022 Notes payable [Member] | Minimum [Member]    
Debt Instrument [Line Items]    
Interest rate 10.00% 10.00%
2022 Notes payable [Member] | Maximum [Member]    
Debt Instrument [Line Items]    
Interest rate 12.00% 12.00%
2023 Notes payable [Member]    
Debt Instrument [Line Items]    
Term of Notes Due on demand Due on demand - 56 months
Term of Notes   56 months
Principal Outstanding $ 3,200 $ 6,337
Unamortized Discount   115
Carrying Amount $ 3,200 $ 6,222
2023 Notes payable [Member] | Minimum [Member]    
Debt Instrument [Line Items]    
Interest rate 10.00% 10.00%
2023 Notes payable [Member] | Maximum [Member]    
Debt Instrument [Line Items]    
Interest rate 13.00% 57.00%
2024 Notes payable [Member]    
Debt Instrument [Line Items]    
Term of Notes Due on demand -34 weeks  
Term of Notes 238 days  
Principal Outstanding $ 2,854  
Unamortized Discount 104  
Carrying Amount $ 2,750  
2024 Notes payable [Member] | Minimum [Member]    
Debt Instrument [Line Items]    
Interest rate 30.00%  
2024 Notes payable [Member] | Maximum [Member]    
Debt Instrument [Line Items]    
Interest rate 48.00%  
Notes Payable [Member]    
Debt Instrument [Line Items]    
Principal Outstanding $ 7,197 $ 8,330
Unamortized Discount 104 115
Carrying Amount 7,093 8,215
Principal Outstanding, Current 7,197 8,330
Unamortized Discount, Current 104 115
Notes payable, current $ 7,093 $ 8,215
2020 Notes payable - related parties [Member]    
Debt Instrument [Line Items]    
Interest rate 12.00% 12.00%
Term of Notes Due on demand Due on demand
Principal Outstanding $ 100 $ 100
Carrying Amount $ 100 $ 100
2021 Notes payable - related parties [Member]    
Debt Instrument [Line Items]    
Interest rate 12.00% 12.00%
Term of Notes Due on demand Due on demand
Principal Outstanding $ 700 $ 700
Carrying Amount $ 700 $ 700
2022 Notes payable - related parties [Member]    
Debt Instrument [Line Items]    
Term of Notes Due on demand - 5 years Due on demand - 5 years
Term of Notes 5 years 5 years
Principal Outstanding $ 4,316 $ 3,716
Unamortized Discount 75 95
Carrying Amount $ 4,241 $ 3,621
2022 Notes payable - related parties [Member] | Minimum [Member]    
Debt Instrument [Line Items]    
Interest rate 10.00% 6.00%
2022 Notes payable - related parties [Member] | Maximum [Member]    
Debt Instrument [Line Items]    
Interest rate 12.00% 12.00%
2023 Notes payable - related parties [Member]    
Debt Instrument [Line Items]    
Term of Notes Due on demand Due on demand - 2 months
Term of Notes   2 months
Principal Outstanding $ 577 $ 927
Unamortized Discount 0  
Carrying Amount $ 577 $ 927
2023 Notes payable - related parties [Member] | Minimum [Member]    
Debt Instrument [Line Items]    
Interest rate 10.00% 10.00%
2023 Notes payable - related parties [Member] | Maximum [Member]    
Debt Instrument [Line Items]    
Interest rate 60.00% 60.00%
Notes payable - related parties [Member]    
Debt Instrument [Line Items]    
Principal Outstanding $ 5,693 $ 5,443
Unamortized Discount 75 95
Carrying Amount 5,618 5,348
Principal Outstanding, Current 3,372 3,122
Notes payable, current 3,372 3,122
Principal Outstanding, Non Current 2,321 2,321
Unamortized Discount, Non Current 75 95
Notes payable, non-current $ 2,246 $ 2,226
2021 Convertible Notes Payable [Member]    
Debt Instrument [Line Items]    
Interest rate 2.00% 2.00%
Term of Notes Due on Demand 3 years
Term of Notes   3 years
Conversion Price | $ / shares $ 0.13 $ 0.13
Principal Outstanding $ 895 $ 12,640
Unamortized Discount   407
Carrying Amount $ 895 $ 12,233
Shares Underlying Notes | Equity_Instrument 39,455,164 113,009,154
2023 Convertible Notes Payable [Member]    
Debt Instrument [Line Items]    
Interest rate 13.00% 13.00%
Term of Notes Due on Demand Due on demand
Conversion Price | $ / shares [1] $ 10 $ 10
Principal Outstanding $ 3,150 $ 3,150
Carrying Amount $ 3,150 $ 3,150
Shares Underlying Notes | Equity_Instrument 378,388 337,326
2023 Convertible Notes Payable [Member]    
Debt Instrument [Line Items]    
Interest rate 10.00% 10.00%
Term of Notes Due on Demand 1 year
Term of Notes   1 year
Conversion Price | $ / shares $ 0.29 $ 0.29
Principal Outstanding $ 1,000 $ 1,000
Carrying Amount $ 1,000 $ 1,000
Shares Underlying Notes | Equity_Instrument 3,905,526 3,559,754
2024 Convertible Notes Payable [Member]    
Debt Instrument [Line Items]    
Interest rate 10.00%  
Term of Notes 1 year  
Conversion Price | $ / shares $ 0.13  
Principal Outstanding $ 11,030  
Capitalized Accrued Interest 939  
Carrying Amount $ 11,969  
Shares Underlying Notes | Equity_Instrument 132,861,455  
Convertible Notes Payable [Member]    
Debt Instrument [Line Items]    
Principal Outstanding $ 16,075 $ 16,790
Unamortized Discount   407
Capitalized Accrued Interest 939  
Carrying Amount $ 17,014 $ 16,383
Shares Underlying Notes | Equity_Instrument 176,600,533 116,906,234
Principal Outstanding, Current $ 16,075 $ 16,790
Capitalized Accrued Interest Current 939  
Unamortized Discount, Current   407
Notes payable, current $ 17,014 $ 16,383
Shares Underlying Notes, Current | Equity_Instrument 176,600,533 116,906,234
[1] This note is convertible into shares of EMI Holding, Inc., a wholly owned subsidiary of Emmaus Life Sciences, Inc.