XML 17 R4.htm IDEA: XBRL DOCUMENT v3.24.1
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Revenue $ 20,398 $ 16,742
Cost of Revenues 6,035 4,331
Gross Margin 14,363 12,411
Operating Expenses:    
General and administrative 8,674 12,556
Selling and marketing 4,898 7,474
Research and development 579 567
Depreciation and amortization 752 766
Total Operating Expenses 14,903 21,363
Operating Loss (540) (8,952)
Other Income (Expense)    
Change in fair value of derivative liabilities (9,621) 16,654
Loss on issuance of debt 0 (3,434)
Loss on extinguishment of debt 0 (418)
Other expense (19) (9)
Total Other Expense (25,263) (1,339)
Net Loss Before Income Taxes (25,803) (10,291)
Income tax expense 4 2
Net Loss (25,807) (10,293)
Other Comprehensive Loss    
Foreign currency translation adjustments (44) 6
Total Comprehensive Loss $ (25,851) $ (10,287)
Loss per Share:    
Net loss per share, basic (in dollars per share) $ (0.03) $ (0.02)
Weighted average shares outstanding, basic (in shares) 793,850,994 549,470,787
Net loss per share, diluted (in dollars per share) $ (0.03) $ (0.02)
Weighted average shares outstanding, diluted (in shares) 793,850,994 549,470,787
Nonrelated Party [Member]    
Other Income (Expense)    
Interest expense $ (12,946) $ (12,771)
Related Party [Member]    
Other Income (Expense)    
Interest expense $ (2,677) $ (1,361)