XML 22 R2.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
CURRENT ASSETS    
Cash and cash equivalents $ 6,835 $ 5,700
Accounts receivable, net 5,016 1,166
Investments, current portion 2,687 2,671
Prepaid expenses and other assets 507 467
Assets held for sale 82 0
Total current assets 15,127 10,004
PROPERTY & EQUIPMENT, NET 17,401 16,059
OTHER ASSETS    
Investments, noncurrent portion 0 464
Investment in unconsolidated joint venture 968 1,608
Deferred development costs 14,410 12,815
Other noncurrent assets 2,233 1,273
Total other assets 17,611 16,160
TOTAL ASSETS 50,139 42,223
CURRENT LIABILITIES    
Accounts payable 2,321 1,154
Payroll and employee benefits 908 502
Accrued retirement benefits, current portion 140 142
Deferred revenue, current portion 833 217
Long-term debt, current portion 85 0
Line of credit 3,000 0
Other current liabilities 730 465
Contract overbillings 3,180 0
Total current liabilities 11,197 2,480
LONG-TERM LIABILITIES    
Accrued retirement benefits, noncurrent portion 2,368 1,550
Long-term debt, noncurrent portion 168 0
Other noncurrent liabilities 24 14
Total long-term liabilities 5,761 5,039
TOTAL LIABILITIES 16,958 7,519
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY    
Preferred stock--$0.0001 par value; 5,000,000 shares authorized; no shares issued and outstanding 0 0
Common stock--$0.0001 par value; 43,000,000 shares authorized; 19,663,780 and 19,615,350 shares issued and outstanding at December 31, 2024 and December 31, 2023, respectively 85,877 84,680
Additional paid-in-capital 15,202 10,538
Accumulated deficit (61,008) (53,617)
Accumulated other comprehensive loss (6,890) (6,897)
Total stockholders' equity 33,181 34,704
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY 50,139 42,223
Excluding Deposits [Member]    
LONG-TERM LIABILITIES    
Deferred revenue, noncurrent portion 1,233 1,367
Member Deposits [Member]    
LONG-TERM LIABILITIES    
Deferred revenue, noncurrent portion $ 1,968 $ 2,108