XML 22 R5.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' DEFICIT (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2022 $ 173,000 $ 12,691,000 $ (36,252,000) $ (23,388,000)
Beginning balance, shares at Dec. 31, 2022 172,694,837      
Contribution from Parent 730,000 730,000
Fair value of warrants at issuance 39,000 39,000
Common stock issued upon conversion of convertible notes $ 11,000 44,000 55,000
Common stock issued upon conversion of convertible notes, shares 11,241,370      
Common Stock issued upon exercise of warrants
Common stock issued upon exercise of warrants, shares 5,215      
Preferred dividends (2,028,000) (2,028,000)
Net loss (4,834,000) (4,834,000)
Ending balance, value at Dec. 31, 2023 $ 184,000 13,504,000 (43,114,000) (29,426,000)
Ending balance, shares at Dec. 31, 2023 183,941,422      
Common Stock issued upon exercise of warrants
Common stock issued upon exercise of warrants, shares 2,283      
Preferred dividends (1,011,000) (1,011,000)
Forgiveness of accrued dividends 3,678,000 3,678,000
Net loss (2,193,000) (2,193,000)
Ending balance, value at Sep. 30, 2024 $ 184,000 17,182,000 (46,318,000) (28,952,000)
Ending balance, shares at Sep. 30, 2024 183,943,705      
Beginning balance, value at Dec. 31, 2023 $ 184,000 13,504,000 (43,114,000) (29,426,000)
Beginning balance, shares at Dec. 31, 2023 183,941,422      
Common Stock issued upon exercise of warrants
Common stock issued upon exercise of warrants, shares 8,501      
Preferred dividends - forgiveness 2,667,000   2,667,000
Net loss (3,973,000) (3,973,000)
Ending balance, value at Dec. 31, 2024 $ 184,000 16,171,000 (47,087,000) (30,732,000)
Ending balance, shares at Dec. 31, 2024 183,949,923      
Beginning balance, value at Jun. 30, 2024 $ 184,000 13,504,000 (45,658,000) (31,970,000)
Beginning balance, shares at Jun. 30, 2024 183,943,705      
Forgiveness of accrued dividends 3,678,000 3,678,000
Net loss (660,000) (660,000)
Ending balance, value at Sep. 30, 2024 $ 184,000 17,182,000 (46,318,000) (28,952,000)
Ending balance, shares at Sep. 30, 2024 183,943,705      
Beginning balance, value at Dec. 31, 2024 $ 184,000 16,171,000 (47,087,000) (30,732,000)
Beginning balance, shares at Dec. 31, 2024 183,949,923      
Common Stock issued upon exercise of warrants 3,000   3,000
Common stock issued upon exercise of warrants, shares 33,199      
Net loss (1,701,000) (1,701,000)
Ending balance, value at Sep. 30, 2025 $ 184,000 16,174,000 (48,788,000) (32,430,000)
Ending balance, shares at Sep. 30, 2025 183,983,122      
Beginning balance, value at Jun. 30, 2025 $ 184,000 16,174,000 (48,279,000) (31,921,000)
Beginning balance, shares at Jun. 30, 2025 183,983,122      
Net loss (509,000) (509,000)
Ending balance, value at Sep. 30, 2025 $ 184,000 $ 16,174,000 $ (48,788,000) $ (32,430,000)
Ending balance, shares at Sep. 30, 2025 183,983,122