XML 58 R31.htm IDEA: XBRL DOCUMENT v3.23.1
Stockholders’ Equity (Tables)
3 Months Ended
Mar. 31, 2023
Equity [Abstract]  
Schedule of Stockholders’ Equity

 

(Shares and dollars in thousands)   Shares     Amount     Shares     Amount      Capital     Deficit    

Equity

 
    Series B
Preferred Stock
    Common Stock     Paid-in     Accumulated    

Total

Stockholders’

 
(Shares and dollars in thousands)   Shares     Amount     Shares     Amount      Capital     Deficit    

Equity

 
Balance, December 31, 2021     2,500     $            -       14,791     $           1     $ 72,003     $ (58,605 )   $   13,399  
                                                         
Stock-based compensation     -       -       -       -       2       -       2  
Issuance of common stock for services by third parties     -       -       125       -       119       -       119  
Issuance of common stock for services by employees     -       -       170       1       206       -       207  
Issuance of detachable warrants on notes payable     -       -       -       -       948       -       948  

Net loss

   

-

     

-

     

-

     

-

     

-

     

(38

)     (38 )
Net loss     -       -       -       -       -       (2,036 )     (2,036 )
Balance, March 31, 2022     2,500     $ -       15,086     $ 2     $ 73,278     $ (60,679 )   $ 12,601  

 

  

                                    
  

Series B

Preferred Stock

   Common Stock   Paid-in   Accumulated   Total
Stockholders’ Equity
 
   Shares   Amount   Shares   Amount   Capital   Deficit   (Deficit) 
Balance, December 31, 2022   2,500   $-    16,199   $2   $73,503   $(75,021)  $(1,516)
Issuance of common stock for services by third parties   -    -    225    -    83    -    83 
Issuance of common stock for services by employees   -    -    236    -    60    -    60 
Preferred stock dividends   

-

    

-

    

-

    

-

    

-

    

(38

)   

(38

)
Net loss   -    -    -    -    -    (1,598)   (1,598)
Balance, March 31, 2023   2,500   $-    16,660   $2   $73,646   $(76,657)  $(3,009)
Summary of Stock Option Activity

A summary of all stock option activity as of and for the three months ended March 31, 2023 is presented below:

   # of Options   Weighted-
Average
Exercise Price
 
Outstanding as of December 31, 2022   51,752   $3.16 
           
Outstanding as of March 31, 2023   51,752   $3.16 
           
Exercisable as of March 31, 2023   51,752   $3.16 
Summary of Warrant Activity

A summary of all warrant activity as of and for the three months ended March 31, 2023 is presented below:

 

   Warrants   Weighted-
Average
Remaining
Life (Years)
   Weighted-
Average
Exercise
Price
   Aggregate
Intrinsic
Value
 
Outstanding as of December 31, 2022   4,033,333    3.8   $1.67   $- 
                     
Outstanding as of March 31, 2023   4,033,333    3.8   $1.67   $-