XML 18 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Statements of Changes in Equity (Unaudited) - USD ($)
Common Stock [Member]
Series G Preferred Stock [Member]
Common Stock [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Series C Preferred Stock [Member]
Preferred Stock [Member]
Series D Preferred Stock [Member]
Preferred Stock [Member]
Series E Preferred Stock [Member]
Preferred Stock [Member]
Series F Preferred Stock [Member]
Preferred Stock [Member]
Series F-1 Preferred Stock [Member]
Preferred Stock [Member]
Series G Preferred Stock [Member]
Stock to be Issued [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Noncontrolling Interest [Member]
Series B Preferred Stock [Member]
Series G Preferred Stock [Member]
Total
Beginning balance, value at Dec. 31, 2023   $ 83,559,000 $ (82,706,000)     $ 853,000
Balance, shares at Dec. 31, 2023   170,599 2,500,000 200,000                
Issuance of stock for services by third parties   2,000       2,000
Issuance of stock for services by third parties, shares   176                                
Preferred stock dividends   (38,000)       (38,000)
Net loss   (1,293,000)     (1,293,000)
Ending balance, value at Mar. 31, 2024   83,561,000 (84,037,000)     (476,000)
Balance, shares at Mar. 31, 2024   170,775 2,500,000 200,000                
Beginning balance, value at Dec. 31, 2023   83,559,000 (82,706,000)     853,000
Balance, shares at Dec. 31, 2023   170,599 2,500,000 200,000                
Preferred stock dividends                               $ (100,000)    
Net loss                                   (4,140,000)
Conversion of preferred shares                                  
Preferred stock dividends, shares   $ 17,773                                
Ending balance, value at Sep. 30, 2024   84,499,000 (86,959,000)     (2,460,000)
Balance, shares at Sep. 30, 2024   314,064 2,500,000 117,585                
Beginning balance, value at Dec. 31, 2023   83,559,000 (82,706,000)     $ 853,000
Balance, shares at Dec. 31, 2023   170,599 2,500,000 200,000                
Conversion of preferred shares, shares                                   75,740
Ending balance, value at Dec. 31, 2024   $ 7,000 $ 1,000 205,000 141,877,000 (94,189,000) (34,000) 1,101,000     $ 48,968,000
Balance, shares at Dec. 31, 2024   468,950 2,500,000 255,474 200,000 69,085,562 517,775 5,308,239                
Beginning balance, value at Mar. 31, 2024   83,561,000 (84,037,000)     (476,000)
Balance, shares at Mar. 31, 2024   170,775 2,500,000 200,000                
Preferred stock dividends   (37,000)       (37,000)
Net loss   (1,488,000)     (1,488,000)
Issuance of common stock for services by employees   67,000       67,000
Issuance of common stock for services by employees, shares   5,574                                
Ending balance, value at Jun. 30, 2024   83,628,000 (85,562,000)     (1,934,000)
Balance, shares at Jun. 30, 2024   176,349 2,500,000 200,000                
Net loss   (1,359,000)     (1,359,000)
ELOC shares issued for cash, net of offering costs   392,000       392,000
ELOC shares issued for cash, net of offering costs, shares   44,202                                
Conversion of preferred shares        
Conversion of preferred shares, shares   75,740     (82,415)                          
Warrants issued in relation to debt issuance   329,000       329,000
Preferred stock dividends   150,000 (38,000)       112,000
Preferred stock dividends, shares   17,773                                
Ending balance, value at Sep. 30, 2024   84,499,000 (86,959,000)     (2,460,000)
Balance, shares at Sep. 30, 2024   314,064 2,500,000 117,585                
Beginning balance, value at Dec. 31, 2024   $ 7,000 $ 1,000 205,000 141,877,000 (94,189,000) (34,000) 1,101,000     48,968,000
Balance, shares at Dec. 31, 2024   468,950 2,500,000 255,474 200,000 69,085,562 517,775 5,308,239                
Issuance of stock for services by third parties   (125,000) 125,000    
Issuance of stock for services by third parties, shares                   264,796                
Net loss   (6,822,000) (105,000)     (6,927,000)
Issuance of common stock for services by employees   14,000 116,000     130,000
ELOC shares issued for cash, net of offering costs   1,978,000     1,978,000
ELOC shares issued for cash, net of offering costs, shares   1,090,622                                
Conversion of preferred shares   $ 1,000 $ (6,000) 6,000     1,000
Conversion of preferred shares, shares   6,247,126       (188,808)   (57,020,394) (421,186) (3,980,664)                
Issuance of stock related to settlement   (80,000) 80,000    
Issuance of stock related to settlement, shares   13,115                                
Series G Preferred Stock issued for cash, net of offering costs   3,266,000     3,266,000
Series G Preferred Stock issued for cash, net of offering costs, shares                   6,417,159                
Note payable, related party converted to preferred shares   700,000     700,000
Note payable, related party converted to preferred shares, shares                   1,372,549                
Preferred stock dividends   (38,000)     (38,000)
Foreign currency translation adjustments   17,000     17,000
Deemed dividend-price protection, revaluation adjustment   4,588,000 (4,588,000)    
Ending balance, value at Mar. 31, 2025   $ 1,000 $ 1,000 $ 1,000 14,000 152,736,000 (105,637,000) (17,000) 996,000     48,095,000
Balance, shares at Mar. 31, 2025   7,819,813 2,500,000 66,666 200,000 12,065,168 96,589 9,382,079                
Beginning balance, value at Dec. 31, 2024   $ 7,000 $ 1,000 205,000 141,877,000 (94,189,000) (34,000) 1,101,000     48,968,000
Balance, shares at Dec. 31, 2024   468,950 2,500,000 255,474 200,000 69,085,562 517,775 5,308,239                
Preferred stock dividends                               $ (100,000)    
Net loss                                   (15,029,000)
Conversion of preferred shares   $ 7,273,382                               6,000
Conversion of preferred shares, shares                                 4,745,371  
Secured credit facilities converted to common shares, shares 534,945                                  
Ending balance, value at Sep. 30, 2025   $ 2,000 $ 1,000 $ 1,000 167,670,000 (115,883,000) (47,000) (3,000)     51,741,000
Balance, shares at Sep. 30, 2025   19,747,234 6,425,102 2,500,000 200,000 3,199,896 23,844 8,617,372                
Beginning balance, value at Mar. 31, 2025   $ 1,000 $ 1,000 $ 1,000 14,000 152,736,000 (105,637,000) (17,000) 996,000     48,095,000
Balance, shares at Mar. 31, 2025   7,819,813 2,500,000 66,666 200,000 12,065,168 96,589 9,382,079                
Preferred stock dividends   (37,000)     (37,000)
Net loss   (4,075,000) (65,000)     (4,140,000)
Issuance of common stock for services by employees   (14,000) 14,000    
Issuance of common stock for services by employees, shares   10,000                                
ELOC shares issued for cash, net of offering costs   3,889,000     3,889,000
ELOC shares issued for cash, net of offering costs, shares   3,927,815                                
Conversion of preferred shares      
Conversion of preferred shares, shares   317,821       (66,666)   (110,729) (825) (400,000)                
Foreign currency translation adjustments   37,000     37,000
Deemed dividend-price protection, revaluation adjustment   2,178,000 (2,178,000)    
ATM shares issued for cash, net of offering costs   $ 1,000 6,720,000     6,721,000
ATM shares issued for cash, net of offering costs, shares   5,540,043                                
Secured credit facilities converted to common shares   986,000     986,000
Secured credit facilities converted to common shares, shares   747,221                                
Ending balance, value at Jun. 30, 2025   $ 2,000 $ 1,000 $ 1,000 166,523,000 (111,927,000) 20,000 931,000     55,551,000
Balance, shares at Jun. 30, 2025   18,362,713 2,500,000 200,000 11,954,439 95,764 8,982,079                
Preferred stock dividends   (38,000)     (38,000)
Net loss   (3,918,000) (44,000)     (3,962,000)
ELOC shares issued for cash, net of offering costs   1,121,000     1,121,000
ELOC shares issued for cash, net of offering costs, shares   676,078                                
Conversion of preferred shares      
Conversion of preferred shares, shares   708,443 (2,000,000)         (398,392) (2,969) (364,707)                
Foreign currency translation adjustments   (67,000)     (67,000)
Warrants issued related to settlement   26,000     26,000
Series A Preferred Stock issued in exchange for Series F/F-1 Preferred Stock   $ 1,000 $ (1,000)    
Series A Preferred Stock issued in exchange for Series F/F-1 Preferred Stock, shares     8,425,102         (8,356,151) (68,951)                  
Derecognition of non-controlling interest related to discontinued operations   (890,000)     (890,000)
Ending balance, value at Sep. 30, 2025   $ 2,000 $ 1,000 $ 1,000 $ 167,670,000 $ (115,883,000) $ (47,000) $ (3,000)     $ 51,741,000
Balance, shares at Sep. 30, 2025   19,747,234 6,425,102 2,500,000 200,000 3,199,896 23,844 8,617,372