XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statement of Stockholders' Equity (Unaudited) - USD ($)
$ in Thousands
Preferred Stock [Member]
Series D Preferred Stock [Member]
Preferred Stock [Member]
Series E Preferred Stock [Member]
Common Stock [Member]
Treasury Stock, Common [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2023 $ 98   $ 118,928 $ (78,854) $ 40,172
Balance, shares at Dec. 31, 2023 20,627 20,000 9,826,719        
Conversion of Series D Preferred Stock $ 2   (2)
Conversion of Series D preferred stock, shares (1,225)   245,000        
Issuance of Common Stock upon warrant exercise $ 7   4,454 4,461
Stock–based compensation   2,067 2,067
Series F Preferred Stock undeclared dividend            
Net loss   (9,037) (9,037)
Issuance of Common Stock upon warrant exercise, shares     743,610        
Balance at Mar. 31, 2024 $ 107   125,447 (87,891) 37,663
Balance, shares at Mar. 31, 2024 19,402 20,000 10,815,329        
Balance at Dec. 31, 2023 $ 98   118,928 (78,854) 40,172
Balance, shares at Dec. 31, 2023 20,627 20,000 9,826,719        
Balance at Dec. 31, 2024   $ 230 172,304 (119,766) $ 52,768
Balance, shares at Dec. 31, 2024 14,457   23,045,209        
Treasury stock - balance, shares at Dec. 31, 2024           0
Conversion of Series D Preferred Stock   $ 17 (17)
Conversion of Series D preferred stock, shares (8,475)   1,695,000        
Conversion of Series F Preferred Stock   $ 3 1,348 $ 1,351
Conversion of Series F Preferred Stock, shares     252,000       252,000
Issuance of Common Stock upon warrant exercise            
Issuance of Common Stock upon option exercise   $ 23 560 $ 583
Issuance of Common Stock upon option exercise, shares     2,333,334        
Issuance of Common Stock upon Senior Convertible Note conversion   $ 21 18,143 18,164
Issuance of Common Stock upon Senior Convertible Note conversion, shares     2,118,862        
Issuance of Common Stock to fund Bayswater Acquisition, net of issuance costs   $ 97 37,565 37,662
Issuance of Common Stock to fund Bayswater Acquisition, net of issuance costs, shares     9,736,904        
Issuance of common stock to seller as part of Bayswater Acquisition   $ 37 15,963 16,000
Issuance of common stock to Bayswater as part of Bayswater Acquisition, shares     3,656,099        
Issuance of Common Stock related to stock–based compensation   $ 1 (1)
Issuance of Common Stock related to stock based compensation, shares     144,915        
Purchase of treasury stock   $ (336) $ (336)
Purchase of treasury stock, shares     (40,196) 40,196     40,196
Stock–based compensation   1,324 $ 1,324
Series F Preferred Stock undeclared dividend   (245) (245)
Series F Preferred Stock deemed dividend   (90,612) (90,612)
Net loss   (2,617) (2,617)
Balance at Mar. 31, 2025   $ 429 $ (336) $ 156,332 $ (122,382) $ 34,043
Balance, shares at Mar. 31, 2025 5,982   42,942,127        
Treasury stock - balance, shares at Mar. 31, 2025       40,196     40,196