XML 13 R2.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Balance Sheets (Current Period Unaudited) - USD ($)
Jun. 30, 2025
Dec. 31, 2024
CURRENT ASSETS    
Cash and cash equivalents $ 6,536,000 $ 6,835,000
Accounts receivable, net 1,824,000 5,016,000
Investments 492,000 2,687,000
Prepaid expenses and other assets 947,000 507,000
Assets held for sale 1,599,000 82,000
Total current assets 11,398,000 15,127,000
PROPERTY & EQUIPMENT, NET 17,534,000 17,401,000
OTHER ASSETS    
Investment in unconsolidated joint venture 42,000 968,000
Other noncurrent assets 2,442,000 2,233,000
Total other assets 16,807,000 17,611,000
TOTAL ASSETS 45,739,000 50,139,000
CURRENT LIABILITIES    
Accounts payable 2,340,000 2,321,000
Payroll and employee benefits 346,000 908,000
Accrued retirement benefits, current portion 7,370,000 140,000
Deferred revenue, current portion 998,000 833,000
Long-term debt, current portion 85,000 85,000
Line of credit 3,000,000 3,000,000
Other current liabilities 585,000 730,000
Contract overbillings 23,000 3,180,000
Total current liabilities 14,747,000 11,197,000
LONG-TERM LIABILITIES    
Accrued retirement benefits, noncurrent portion 1,438,000 2,368,000
Long-term debt, noncurrent portion 144,000 168,000
Other noncurrent liabilities 12,000 24,000
Total long-term liabilities 4,698,000 5,761,000
TOTAL LIABILITIES 19,445,000 16,958,000
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; 19,730,202 and 19,663,780 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively 87,052,000 85,877,000
Additional paid-in-capital 16,700,000 15,202,000
Accumulated deficit (70,647,000) (61,008,000)
Accumulated other comprehensive loss (6,811,000) (6,890,000)
Total stockholders' equity 26,294,000 33,181,000
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY 45,739,000 50,139,000
Excluding Deposits [Member]    
LONG-TERM LIABILITIES    
Deferred revenue, noncurrent portion 1,166,000 1,233,000
Member Deposits [Member]    
LONG-TERM LIABILITIES    
Deferred revenue, noncurrent portion 1,938,000 1,968,000
Development Project [Member]    
OTHER ASSETS    
Deferred development costs 13,736,000 14,380,000
Agave Venture [Member]    
OTHER ASSETS    
Deferred development costs $ 587,000 $ 30,000