XML 27 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Treasury Stock, Common [Member]
Noncontrolling Interest [Member]
Total
Balance at Dec. 31, 2022 $ 3 $ 1 $ 277,429 $ (221,769) $ (13,798) $ 4,406 $ 46,272
Balance, shares at Dec. 31, 2022 3,061,245 62,500 788,578          
Balance, shares at Dec. 31, 2022           40,741    
Net (loss) income (29,201) 1,498 (27,703)
Preferred dividends -Series B (421) (421)
Stock-based compensation 4,294 4,294
Issuance of shares – securities purchase offering 1,655 1,655
Issuance of shares - securities purchase offering, shares     264,624          
Restricted stock units vested
Restricted stock units vested, shares     33,193          
Issuance of shares – warrant exercises 1 1
Issuance of shares - warrant exercises, shares     81,726          
Issuance of shares- Notes conversion $ 2 6,011 6,013
Issuance of shares- Notes conversion, shares     1,235,678          
Issuance of shares – restricted stock awards 14 14
Issuance of shares - restricted stock awards, shares     1,400          
True up share for reverse split
True up shares for reverse split, shares     37,762          
Common Shares and Warrants for series B dividend payment 656 656
Common Shares and Warrants for Series B dividend payment, shares     44,000          
Warrants and valuation in relation to debt financing 1,637 1,637
Issuance of common shares-merger shares
Issuance of shares-merger shares, shares     59,400          
Contribution from Non-Controlling interest 22,460 22,460
Distribution to Non-Controlling interest (1,519) (1,519)
Balance at Dec. 31, 2023 $ 3 $ 3 291,276 (250,970) $ (13,798) 26,845 $ 53,359
Balance, shares at Dec. 31, 2023 3,061,245 62,500 2,546,361          
Balance, shares at Dec. 31, 2023           40,741   40,741
Net (loss) income (63,334) 5,034 $ (58,300)
Stock-based compensation 5,311 5,311
Restricted stock units vested
Restricted stock units vested, shares     93,260          
Issuance of shares – warrant exercises $ 2 2,329 2,331
Issuance of shares - warrant exercises, shares     1,718,021          
Issuance of shares- Notes conversion $ 3 9,386 9,389
Issuance of shares- Notes conversion, shares     2,512,581          
Issuance of shares – restricted stock awards $ 3 (3)
Issuance of shares - restricted stock awards, shares     3,403,559          
Contribution from Non-Controlling interest 16,895 16,895
Distribution to Non-Controlling interest (8,933) (8,933)
Series A Preferred Stock issuance $ 2 (2)
Series A preference shares issued, shares 1,892,300              
Issuance of shares-SEPA commitment fee payment and consent fees 275 275
Issuance of shares-SEPA commitment fee payment and consent fees, shares     65,320          
Reverse split adjustment
Reverse split adjustment, shares     17          
Issuance of shares- Placement agent release payment 1,000 1,000
Issuance of shares- Placement agent release payment, shares     308,642          
Warrants revaluation 6,035 6,035
Balance at Dec. 31, 2024 $ 5 $ 11 $ 315,607 $ (314,304) $ (13,798) $ 39,841 $ 27,362
Balance, shares at Dec. 31, 2024 4,953,545 62,500 10,647,761          
Balance, shares at Dec. 31, 2024           40,741   40,741