XML 20 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
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 F Preferred Stock [Member]
Series G Preferred Stock [Member]
Total
Beginning balance, value at Dec. 31, 2023   $ 83,559 $ (82,706)     $ 853
Balance, shares at Dec. 31, 2023   170,599 2,500,000 200,000                
Warrants issued in relation to debt issuance   329     329
Issuance of stock for services by third parties   125 555     680
Issuance of stock for services by third parties, shares   176               573,925                
Issuance of common stock for services by employees   273     273
Issuance of common stock for services by employees, shares   63,573                                
Issuance of stock related to settlement   80     80
Issuance of stock related to settlement, shares                                  
Secured credit facilities converted to common shares   5,759     5,759
Secured credit facilities converted to common shares, shares   (79,777)       255,474 200,000                      
Merger issuance   $ 7 48,214     48,221
Merger issuance, shares               69,482,229 517,775                  
Bridge loan   160     160
Bridge loan, shares               (396,667)   250,000                
Shares issued for cash, net of debt discount costs   $ 1 2,878     2,879
Shares issued for cash, net of debt discount costs, shares   112,822               4,484,314                
Conversion of preferred shares      
Conversion of preferred shares, shares   183,784     (200,000)                          
Preferred stock dividends   150 (150)    
Preferred stock dividends, shares   17,773                                
Foreign currency translation adjustments   (34)     (34)
Non-controlling interest   2,844     2,844
Net loss   (11,333) (1,743)     (13,076)
Shares issued for cash, net of offering costs, shares                                 4,484,314  
Ending balance, value at Dec. 31, 2024   $ 7 $ 1 205 141,877 (94,189) (34) 1,101     48,968
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) 125    
Issuance of stock for services by third parties, shares                   264,796                
Issuance of common stock for services by employees   130     130
Issuance of common stock for services by employees, shares   10,000                                
Issuance of stock related to settlement   (80) 80    
Issuance of stock related to settlement, shares   13,115                                
Secured credit facilities converted to common shares   986     986
Secured credit facilities converted to common shares, shares 2,898,044 747,221                                
Conversion of preferred shares   $ 1 $ (6) $ (1) 6    
Conversion of preferred shares, shares   9,806,209 (2,000,000)     (255,474)   (59,214,160) (437,532) (12,435,879)           59,214,160 12,435,879  
Preferred stock dividends   150 (150)    
Preferred stock dividends, shares   58,079                                
Foreign currency translation adjustments   (14)     (14)
Non-controlling interest   887     887
Net loss   (23,167) (214)     (23,381)
Stock-based compensation expense   2,916     2,916
Warrants issued   26     26
Warrants exercised for common stock   25     25
Warrants exercised for common stock, shares   25,000                                
Issuance of restricted stock awards   1,384     1,384
Issuance of restricted stock awards, shares   553,646                                
Series E Preferred Stock redemption   (570) (1,430)     (2,000)
Series E Preferred Stock redemption, shares             (200,000)                      
Series A Preferred Stock issued in exchange for Series F/F-1 Preferred Stock   $ 1 $ (1)    
Series A Preferred Stock issued in exchange for Series F/F-1 Preferred Stock, shares     8,425,102         (8,356,151) (68,951)                  
Series G Preferred Stock issued for cash, net of offering costs   3,266     3,266
Series G Preferred Stock issued for cash, net of offering costs, shares                   6,417,159                
ELOC shares issued for cash, net of offering costs   $ 1 6,974     6,975
ELOC shares issued for cash, net of offering costs, shares   5,694,515                                
ATM shares issued for cash, net of offering costs   $ 1 7,932     7,933
ATM shares issued for cash, net of offering costs, shares   5,907,698                                
Shares issued for cash, net of offering costs   6,581     6,581
Shares issued for cash, net of offering costs, shares   4,620,000                                
Note payable, related party converted to preferred shares   700     700
Note payable, related party converted to preferred shares, shares                   1,372,549                
Deemed dividend-price protection, revaluation adjustment   6,766 (6,766)    
Ending balance, value at Dec. 31, 2025   $ 3 $ 1 $ 179,354 $ (125,702) $ (48)     $ 53,608
Balance, shares at Dec. 31, 2025   27,904,433 6,425,102 2,500,000 1,515,251 11,292 926,864