XML 17 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Condensed Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Treasury Stock
Non- Controlling Interest
Series A Preferred Stock
Preferred Stock
Series B Preferred Stock
Preferred Stock
Temporary equity, beginning balance at Dec. 31, 2024 $ 0              
Temporary equity, ending balance at Mar. 31, 2025 0              
Beginning balance at Dec. 31, 2024 27,362 $ 11 $ 315,607 $ (314,304) $ (13,798) $ 39,841 $ 5 $ 0
Beginning balance (in shares) at Dec. 31, 2024   10,647,761         4,953,545 62,500
Beginning balance (in shares) at Dec. 31, 2024         40,741      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net (loss) income (7,354)     (7,556)   202    
Stock-based compensation 1,847   1,847          
Issuance of shares-warrant exercise (in shares)   384,721            
Restricted stock units vested (in shares)   3,432            
Issuance of shares- SEPA draws (in shares)   1,512,872            
Issuance of shares- SEPA draws 2,123 $ 2 2,121          
Contribution from Non- Controlling interest 4,310         4,310    
Distribution to Non-Controlling interest (1,295)         (1,295)    
Ending balance at Mar. 31, 2025 26,993 $ 13 319,575 (321,860) $ (13,798) 43,058 $ 5 $ 0
Ending balance (in shares) at Mar. 31, 2025   12,548,786         4,953,545 62,500
Ending balance (in shares) at Mar. 31, 2025         40,741      
Temporary equity, ending balance at Jun. 30, 2025 0              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net (loss) income (7,780)     (7,382)   (398)    
Stock-based compensation 1,942   1,942          
Issuance of shares-warrant exercise (in shares)   59,131            
Restricted stock units vested (in shares)   6,600            
Issuance of shares-Restricted stock awards (in shares)   2,140,683            
Issuance of shares-Restricted stock awards 0 $ 2 (2)          
Issuance of shares- ATM settlements (in shares)   3,340,663            
Issuance of shares- ATM settlements 2,046 $ 3 2,043          
Issuance of shares- Green Cloud issuance (in shares)   1,000,000            
Issuance of shares- Green Cloud issuance 0 $ 1 (1)          
Contribution from Non- Controlling interest 7,542         7,542    
Distribution to Non-Controlling interest (1,424)         (1,424)    
Ending balance at Jun. 30, 2025 29,319 $ 19 323,557 (329,242) $ (13,798) 48,778 $ 5 $ 0
Ending balance (in shares) at Jun. 30, 2025   19,095,863         4,953,545 62,500
Ending balance (in shares) at Jun. 30, 2025         40,741      
Temporary equity, ending balance at Sep. 30, 2025 0              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net (loss) income (25,787)     (23,956)   (1,831)    
Stock-based compensation 1,882   1,882          
Issuance of shares-warrant exercise (in shares)   17,254,463            
Issuance of shares-warrant exercise 28,210 $ 17 28,193          
Issuance of shares- SEPA draws (in shares)   1,487,128            
Issuance of shares- SEPA draws 4,170 $ 1 4,169          
Issuance of shares- July equity financing (in shares)   9,090,909            
Issuance of shares- July equity financing 5,037 $ 9 5,028          
Issuance of shares-Restricted stock awards (in shares)   2,751,078            
Issuance of shares-Restricted stock awards 0 $ 3 (3)          
Issuance of shares- ATM settlements (in shares)   14,649,141            
Issuance of shares- ATM settlements 20,753 $ 15 20,738          
Forfeiture of RSA shares (in shares)   (236,051)         (25,000)  
Warrant issuance and revaluation 2,869   2,869          
Warrant liability revalued to equity (5,034)   (5,034)          
Contribution from Non- Controlling interest 12,902         12,902    
Distribution to Non-Controlling interest (856)         (856)    
Ending balance at Sep. 30, 2025 51,595 $ 64 381,399 (353,198) $ (13,798) 58,993 $ 5 $ 0
Ending balance (in shares) at Sep. 30, 2025   64,092,531         4,928,545 62,500
Ending balance (in shares) at Sep. 30, 2025         40,741      
Increase (Decrease) in Temporary Equity [Roll Forward]                
Issuance of shares- December equity offering 1,313              
Temporary equity, ending balance at Dec. 31, 2025 1,313              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net (loss) income (16,070)     (14,517)   (1,553)    
Stock-based compensation 4,895   4,895          
Issuance of shares-warrant exercise (in shares)   7,505,223            
Issuance of shares-warrant exercise 4,678 $ 8 4,670          
Restricted stock units vested (in shares)   78,210            
Issuance of shares-Restricted stock awards (in shares)   19,392,598            
Issuance of shares-Restricted stock awards 0 $ 19 (19)          
Issuance of shares- ATM settlements (in shares)   5,601,358            
Issuance of shares- ATM settlements 11,354 $ 6 11,348          
Warrant liability revalued to equity 4,827   4,827          
Issuance of shares- December equity offering (in shares)   5,929,944            
Issuance of shares- December equity offering 28,369 $ 6 28,363          
Issuance of merger shares (in shares)   17,820            
Warrant redemption (453)   (453)          
Treasury share conversion (in shares)         45,854      
Treasury share conversion (75)       $ (75)      
Contribution from Non- Controlling interest 7,480         7,480    
Distribution to Non-Controlling interest (7,537)         (7,537)    
Ending balance at Dec. 31, 2025 $ 110,933 $ 103 435,030 (367,715) $ (13,873) 57,383 $ 5 $ 0
Ending balance (in shares) at Dec. 31, 2025   102,617,684         4,928,545 62,500
Ending balance (in shares) at Dec. 31, 2025 86,595       86,595      
Temporary equity, ending balance at Mar. 31, 2026 $ 1,313              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net (loss) income (17,902)     (17,466)   (436)    
Stock-based compensation 10,222   10,222          
Issuance of shares-warrant exercise (in shares)   8,149,200            
Issuance of shares-warrant exercise 8 $ 8            
Issuance of shares- SEPA draws (in shares)   553,125           (5,310)
Issuance of shares- SEPA draws 0 $ 1 (1)          
Issuance of shares-Restricted stock awards (in shares)   1,373,000            
Issuance of shares-Restricted stock awards 0 $ 1 (1)          
Forfeiture of RSA shares (in shares)   (1,236,042)         (8,500)  
Forfeiture of Restricted Stock Award shares   $ (1) 1          
SEPA commitment fee share issuance (in shares)   335,976            
SEPA commitment fee share issuance 250   250          
Issuance of merger shares (in shares)   10,692            
Warrant adjustment and other 682   682          
Contribution from Non- Controlling interest 10,918         10,918    
Distribution to Non-Controlling interest (2,068)         (2,068)    
Ending balance at Mar. 31, 2026 $ 113,043 $ 112 $ 446,183 $ (385,181) $ (13,873) $ 65,797 $ 5 $ 0
Ending balance (in shares) at Mar. 31, 2026   111,803,635         4,920,045 57,190
Ending balance (in shares) at Mar. 31, 2026 86,595       86,595