XML 19 R5.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Statement of Stockholders' Equity (Deficit) - USD ($)
$ in Thousands
Series C Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Shares Repurchased [Member]
Accumulated Deficit [Member]
Other Comprehensive Income (Loss) [Member]
Total
Beginning balance at Dec. 31, 2018 $ 5 $ 4 $ 42,266 $ (230) $ (39,753) $ 1 $ 2,523
Beginning balance, shares at Dec. 31, 2018 4,829,000 3,597,000          
Dividend on Class C Shares 146 146
ESPP Stock Issuance 1 1
ESPP Stock Issuance, shares          
Stock-based compensation - options, warrants, issuances 1,267 1,267
Stock-based compensation - options, warrants, issuances, shares 78,000          
Stock and warrant issuances, net of issuance costs $ 1 3,406 3,407
Stock and warrant issuances, net of issuance costs, shares 833,000          
Purchase price adjustment - shares to be received $ (1) 1
Purchase price adjustment - shares to be received, shares (555,000)          
Stock redemption (230) 230 (230)
Stock redemption, shares (25,000)          
Conversion of debt 150 150
Conversion of debt, shares 32,000          
Net (loss) (5,456) (5,456)
Ending balance at Dec. 31, 2019 $ 5 $ 4 46,861 (45,063) 1 1,808
Ending balance, shares at Dec. 31, 2019 4,829,000 3,960,000          
Dividend on Class C Shares       (191) (191)
ESPP Stock Issuance $ 1 $ 1
ESPP Stock Issuance, shares
Stock-based compensation - options, warrants, issuances $ 2,012 $ 2,012
Stock-based compensation - options, warrants, issuances, shares
Stock and warrant issuance for services $ 1 $ 1,639 $ 1,640
Stock and warrant issuance for services, shares 302,000
Stock and warrant issued for Acquisition $ 504 $ 504
Stock and warrant issued for Acquisition, shares 80          
Cumulative translation adjustment (167) (167)
Exercise of stock options and warrants
Exercise of stock options and warrants, shares 91,000          
Conversion of Equity $ (3) 3
Conversion of Equity, shares (2,684,000) 134,000          
Other 32 32
Conversion of debt 822 822
Conversion of debt, shares 118,000          
Net (loss) (11,504) (11,504)
Ending balance at Dec. 31, 2020 $ 2 $ 5 $ 51,842 $ (56,726) $ (166) $ (5,043)
Ending balance, shares at Dec. 31, 2020 2,145,000 4,685,000