XML 13 R2.htm IDEA: XBRL DOCUMENT v3.26.1
CONSOLIDATED BALANCE SHEETS (UNAUDITED) - USD ($)
$ in Thousands
Mar. 31, 2026
Dec. 31, 2025
Current assets    
Cash and cash equivalents $ 110 $ 244
Accounts receivable 665 350
Prepaid expenses 14 25
Other current assets 250 250
Interest receivable 51 46
Total current assets 1,090 915
Right of use asset 0 18
Security deposit 32 32
Intangible assets, net of accumulated amortization 3,862 4,151
Goodwill 2,956 2,956
Capitalized software development, net of accumulated amortization 1,196 1,321
TOTAL ASSETS 9,136 9,393
Current liabilities    
Accounts payable 2,752 2,566
Accrued liabilities 1,310 1,321
Notes payable 250 250
Notes payable – related party 1,000 1,000
Convertible notes payable, net of discount of $38 and $66, respectively 524 717
Deferred revenue 20 5
Contingent consideration 826 564
Right of use liability 0 18
Total current liabilities 6,682 6,441
Long-term liabilities    
Notes payable – related party, net of current portion 2,098 1,000
Notes payable, net of current portion 59 59
Total long-term liabilities 2,157 1,059
TOTAL LIABILITIES 8,839 7,500
Commitments and contingencies (Note 7)
Stockholders’ equity    
Series A preferred stock; $0.001 par value; 100,000 shares authorized; 14 shares issued and outstanding at March 31, 2026 and December 31, 2025 0 0
Common stock, $0.001 par value; 105,263,158 shares authorized; 42,003,934 and 40,488,934 issued and outstanding at March 31, 2026 and December 31, 2025, respectively 42 40
Additional paid-in capital 180,180 178,470
Accumulated deficit (179,925) (176,617)
Total stockholders’ equity 297 1,893
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 9,136 $ 9,393