XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Changes in Stockholders' Equity - USD ($)
$ in Thousands
Total
Common Stock
Treasury Stock
Additional Paid-in Capital
Retained Earnings
Beginning balance (in shares) at Dec. 31, 2023   37,791,084      
Beginning balance at Dec. 31, 2023 $ 178,400 $ 38 $ (47,692) $ 154,511 $ 71,543
Beginning balance (in shares) at Dec. 31, 2023     (4,618,146)    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Stock-based compensation (in shares)   81,253      
Stock-based compensation 782     782  
Repurchase of common shares to satisfy minimum tax withholdings (in shares)   (104,163)      
Repurchase of common shares to satisfy minimum tax withholdings (599)     (599)  
Exercise of warrant, net (in shares)   324,955      
Net income (loss) (3,419)       (3,419)
Ending balance (in shares) at Mar. 31, 2024   38,093,129      
Ending balance at Mar. 31, 2024 175,164 $ 38 $ (47,692) 154,694 68,124
Ending balance (in shares) at Mar. 31, 2024     (4,618,146)    
Beginning balance (in shares) at Dec. 31, 2023   37,791,084      
Beginning balance at Dec. 31, 2023 178,400 $ 38 $ (47,692) 154,511 71,543
Beginning balance (in shares) at Dec. 31, 2023     (4,618,146)    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Net income (loss) (5,387)        
Ending balance (in shares) at Jun. 30, 2024   40,614,642      
Ending balance at Jun. 30, 2024 189,600 $ 41 $ (47,692) 171,095 66,156
Ending balance (in shares) at Jun. 30, 2024     (4,618,146)    
Beginning balance (in shares) at Mar. 31, 2024   38,093,129      
Beginning balance at Mar. 31, 2024 175,164 $ 38 $ (47,692) 154,694 68,124
Beginning balance (in shares) at Mar. 31, 2024     (4,618,146)    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Stock-based compensation (in shares)   (43,566)      
Stock-based compensation 653     653  
Issuance of common stock related to private placement transaction, net of offering costs (in shares)   2,142,858      
Issuance of common stock related to private placement transaction, net of offering costs 14,951 $ 2   14,949  
Issuance of common stock to related party (in shares)   422,221      
Issuance of common stock to related party 800 $ 1   799  
Net income (loss) (1,968)       (1,968)
Ending balance (in shares) at Jun. 30, 2024   40,614,642      
Ending balance at Jun. 30, 2024 189,600 $ 41 $ (47,692) 171,095 66,156
Ending balance (in shares) at Jun. 30, 2024     (4,618,146)    
Beginning balance (in shares) at Dec. 31, 2024   46,639,930      
Beginning balance at Dec. 31, 2024 $ 217,276 $ 47 $ (47,692) 198,487 66,434
Beginning balance (in shares) at Dec. 31, 2024 (4,618,146)   (4,618,146)    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Stock-based compensation (in shares)   142,683      
Stock-based compensation $ 736     736  
Repurchase of common shares to satisfy minimum tax withholdings (in shares)   (214)      
Repurchase of common shares to satisfy minimum tax withholdings (42)     (42)  
Net income (loss) 203       203
Ending balance (in shares) at Mar. 31, 2025   46,782,399      
Ending balance at Mar. 31, 2025 218,173 $ 47 $ (47,692) 199,181 66,637
Ending balance (in shares) at Mar. 31, 2025     (4,618,146)    
Beginning balance (in shares) at Dec. 31, 2024   46,639,930      
Beginning balance at Dec. 31, 2024 $ 217,276 $ 47 $ (47,692) 198,487 66,434
Beginning balance (in shares) at Dec. 31, 2024 (4,618,146)   (4,618,146)    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Net income (loss) $ (1,930)        
Ending balance (in shares) at Jun. 30, 2025   47,196,204      
Ending balance at Jun. 30, 2025 $ 216,768 $ 47 $ (47,692) 199,909 64,504
Ending balance (in shares) at Jun. 30, 2025 (4,618,146)   (4,618,146)    
Beginning balance (in shares) at Mar. 31, 2025   46,782,399      
Beginning balance at Mar. 31, 2025 $ 218,173 $ 47 $ (47,692) 199,181 66,637
Beginning balance (in shares) at Mar. 31, 2025     (4,618,146)    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Stock-based compensation (in shares)   414,763      
Stock-based compensation 734     734  
Repurchase of common shares to satisfy minimum tax withholdings (in shares)   (958)      
Repurchase of common shares to satisfy minimum tax withholdings (6)     (6)  
Net income (loss) (2,133)       (2,133)
Ending balance (in shares) at Jun. 30, 2025   47,196,204      
Ending balance at Jun. 30, 2025 $ 216,768 $ 47 $ (47,692) $ 199,909 $ 64,504
Ending balance (in shares) at Jun. 30, 2025 (4,618,146)   (4,618,146)