XML 17 R5.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Stockholder's Equity (Deficit) - USD ($)
shares in Thousands, $ in Thousands
Preferred Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Series C Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2021 $ 72,003 $ (58,605) $ 13,398
Balance, shares at Dec. 31, 2021 2,500 740      
Stock-based compensation 3 3
Issuance of common stock for services by third parties 315 315
Issuance of common stock for services by third parties, shares 28      
Issuance of common stock for services by employees 205 205
Issuance of common stock for services by employees, shares 9      
Issuance of detachable warrants on notes payable 630 630
Shares issued for cash 199 199
Shares issued for cash, shares     10      
Preferred stock dividends 150 (150)
Preferred stock dividends, shares     23      
Net loss (16,266) (16,266)
Balance at Dec. 31, 2022 73,505 (75,021) (1,516)
Balance, shares at Dec. 31, 2022 2,500 810      
Issuance of common stock for services by third parties 568 568
Issuance of common stock for services by third parties, shares 139      
Issuance of common stock for services by employees 109 109
Issuance of common stock for services by employees, shares 24      
Shares issued for cash 1,396 1,396
Shares issued for cash, shares     343      
Preferred stock dividends 150 (150)
Preferred stock dividends, shares     93      
Net loss (7,535) (7,535)
Debt to equity conversion 7,831 7,831
Debt to equity conversion, shares   200 297      
Balance at Dec. 31, 2023 $ 83,559 $ (82,706) $ 853
Balance, shares at Dec. 31, 2023 2,500 200 1,706