XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Condensed Consolidated Statements of Equity (Unaudited) - USD ($)
Common Stock [Member]
Related Party [Member]
Common Stock [Member]
Nonrelated Party [Member]
Common Stock [Member]
Related Party Convertible Debt Price Reset [Member]
Common Stock [Member]
At The Market Offering Agreement [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Related Party [Member]
Additional Paid-in Capital [Member]
Nonrelated Party [Member]
Additional Paid-in Capital [Member]
Related Party Convertible Debt Price Reset [Member]
Additional Paid-in Capital [Member]
At The Market Offering Agreement [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Related Party [Member]
Retained Earnings [Member]
Nonrelated Party [Member]
Retained Earnings [Member]
Related Party Convertible Debt Price Reset [Member]
Retained Earnings [Member]
At The Market Offering Agreement [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Related Party [Member]
AOCI Attributable to Parent [Member]
Nonrelated Party [Member]
AOCI Attributable to Parent [Member]
Related Party Convertible Debt Price Reset [Member]
AOCI Attributable to Parent [Member]
At The Market Offering Agreement [Member]
AOCI Attributable to Parent [Member]
Noncontrolling Interest [Member]
Related Party [Member]
Noncontrolling Interest [Member]
Nonrelated Party [Member]
Noncontrolling Interest [Member]
Related Party Convertible Debt Price Reset [Member]
Noncontrolling Interest [Member]
At The Market Offering Agreement [Member]
Noncontrolling Interest [Member]
Related Party [Member]
Nonrelated Party [Member]
Related Party Convertible Debt Price Reset [Member]
At The Market Offering Agreement [Member]
Total
Balance (in shares) at Dec. 31, 2022         1,037,138                                                  
Balance at Dec. 31, 2022         $ 1,000         $ 270,377,000         $ (266,193,000)         $ 111,000         $ (973,000)         $ 3,323,000
Stock-based compensation expense         0         10,000         0         0         0         10,000
Related party convertible note price reset     $ 0   0     $ 3,160,000   43,000     $ 0   0     $ 0   0     $ 0   0   $ 43,000 $ 3,160,000   $ 43,000
Conversion of note payable to common stock (in shares)                                                           215,000
Conversion of note payable to common stock         $ 1,000         602,000         0         0         0         $ 603,000
Issuance of common stock via at-the- market offering, net (in shares)         125,000                                                  
Issuance of common stock via at-the- market offering, net         $ 0         2,640,000         0         0         0         2,640,000
Net Income (Loss), Including Portion Attributable to Nonredeemable Noncontrolling Interest         0         0         (5,086,000)         0         (96,000)       $ (5,182,000)  
Adjustments to Additional Paid in Capital, Debt Discount     $ 0   $ 0     $ 3,160,000   43,000     $ 0   0     $ 0   0     $ 0   0   43,000 3,160,000   43,000
Sale of common stock and warrants, net (in shares)         125,000                                                  
Sale of common stock and warrants, net         $ 0         2,640,000         0         0         0         $ 2,640,000
Exercise of warrants (in shares)                                                           158,731
Exercise of warrants         0                   0         0         0         $ 421,000
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax         $ 0         0         0         (6,000)         0         (6,000)
Balance (in shares) at Mar. 31, 2023         1,535,869                                                  
Balance at Mar. 31, 2023         $ 2,000         277,253,000         (271,279,000)         105,000         (1,069,000)         5,012,000
Balance (in shares) at Dec. 31, 2023         3,617,886                                                  
Balance at Dec. 31, 2023         $ 4,000         282,383,000         (284,168,000)         114,000         (1,917,000)         (3,584,000)
Stock-based compensation expense         0         10,000         0         0         0         10,000
Related party convertible note price reset $ 3,000 $ 0       $ 2,786,000 $ 37,000       $ 0 $ 0       $ 0 $ 0       $ 0 $ 0       $ 2,789,000 37,000 2,789,000    
Conversion of note payable to common stock (in shares) 4,113,158                                                          
Conversion of note payable to common stock $ 1,000         1,562,000         0         0         0         1,563,000        
Issuance of common stock via at-the- market offering, net (in shares)       221,736                                                 221,736  
Issuance of common stock via at-the- market offering, net       $ 0         $ 99,000         $ 0         $ 0         $ 0         $ 99,000  
Net Income (Loss), Including Portion Attributable to Nonredeemable Noncontrolling Interest         $ 0         0         (1,856,000)         0         (145,000)         (2,001,000)
Adjustments to Additional Paid in Capital, Debt Discount $ 3,000 $ 0       $ 2,786,000 $ 37,000       $ 0 $ 0       $ 0 $ 0       $ 0 $ 0       $ 2,789,000 $ 37,000 $ 2,789,000    
Sale of common stock and warrants, net (in shares)       221,736                                                 221,736  
Sale of common stock and warrants, net       $ 0         $ 99,000         $ 0         $ 0         $ 0         $ 99,000  
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax                                                           0
Balance (in shares) at Mar. 31, 2024         7,952,780                                                  
Balance at Mar. 31, 2024         $ 8,000         $ 286,877,000         $ (286,024,000)         $ 114,000         $ (2,062,000)         $ (1,087,000)