XML 17 R5.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Consolidated Statements of Changes in Equity (Unaudited) - USD ($)
$ in Thousands
Cumulative Effect, Period of Adoption, Adjustment [Member]
Common Stock [Member]
Cumulative Effect, Period of Adoption, Adjusted Balance [Member]
Preferred Stock [Member]
Cumulative Effect, Period of Adoption, Adjusted Balance [Member]
Common Stock [Member]
Cumulative Effect, Period of Adoption, Adjusted Balance [Member]
Warrants [Member]
Cumulative Effect, Period of Adoption, Adjusted Balance [Member]
Additional Paid-in Capital [Member]
Cumulative Effect, Period of Adoption, Adjusted Balance [Member]
Retained Earnings [Member]
Cumulative Effect, Period of Adoption, Adjusted Balance [Member]
Noncontrolling Interest [Member]
Cumulative Effect, Period of Adoption, Adjusted Balance [Member]
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Common Stock [Member]
Series A Preferred Stock [Member]
Warrants [Member]
Series A Preferred Stock [Member]
Additional Paid-in Capital [Member]
Series A Preferred Stock [Member]
Retained Earnings [Member]
Series A Preferred Stock [Member]
Noncontrolling Interest [Member]
Series A Preferred Stock [Member]
Series 1 Preferred Stock [Member]
Preferred Stock [Member]
Series 1 Preferred Stock [Member]
Common Stock [Member]
Series 1 Preferred Stock [Member]
Warrants [Member]
Series 1 Preferred Stock [Member]
Additional Paid-in Capital [Member]
Series 1 Preferred Stock [Member]
Retained Earnings [Member]
Series 1 Preferred Stock [Member]
Noncontrolling Interest [Member]
Series 1 Preferred Stock [Member]
Series1 Preferred Stock Converted to Common Stock [Member]
Preferred Stock [Member]
Series1 Preferred Stock Converted to Common Stock [Member]
Common Stock [Member]
Series1 Preferred Stock Converted to Common Stock [Member]
Warrants [Member]
Series1 Preferred Stock Converted to Common Stock [Member]
Additional Paid-in Capital [Member]
Series1 Preferred Stock Converted to Common Stock [Member]
Retained Earnings [Member]
Series1 Preferred Stock Converted to Common Stock [Member]
Noncontrolling Interest [Member]
Series1 Preferred Stock Converted to Common Stock [Member]
Series A Preferred Stock Converted to Common Stock [Member]
Preferred Stock [Member]
Series A Preferred Stock Converted to Common Stock [Member]
Common Stock [Member]
Series A Preferred Stock Converted to Common Stock [Member]
Warrants [Member]
Series A Preferred Stock Converted to Common Stock [Member]
Additional Paid-in Capital [Member]
Series A Preferred Stock Converted to Common Stock [Member]
Retained Earnings [Member]
Series A Preferred Stock Converted to Common Stock [Member]
Noncontrolling Interest [Member]
Series A Preferred Stock Converted to Common Stock [Member]
Preferred Stock [Member]
Common Stock [Member]
Warrants [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Total
Balance (in shares) at Dec. 31, 2022 5,327,473 42,673 13,089,848                                                                   42,673 7,762,375          
Balance at Dec. 31, 2022   $ 0 $ 0 $ 3,319 $ 193,176 $ (109,168) $ 99,681 $ 187,008                                                         $ 0 $ 0 $ 3,319 $ 193,176 $ (109,168) $ 99,681 $ 187,008
Equity-based payments                                                                         0 0 0 0 0 1,484 1,484
Distributions to non-controlling interest holders                                                                         0 0 0 0 0 (306) (306)
Distributions                 $ 0 $ 0 $ 0 $ (54) $ 0 $ 0 $ (54) $ 0 $ 0 $ 0 $ (696) $ 0 $ 0 $ (696)                                          
Net income (loss)                                                                         $ 0 $ 0 0 0 (1,548) (1,795) (3,343)
Balance (in shares) at Mar. 31, 2023                                                                         42,673 13,089,848          
Balance at Mar. 31, 2023                                                                         $ 0 $ 0 3,319 192,426 (110,716) 99,064 184,093
Equity-based payments                                                                         0 0 0 0 0 1,214 1,214
Distributions to non-controlling interest holders                                                                         0 0 0 0 0 (19) (19)
Distributions                 0 0 0 (54) 0 0 (54) 0 0 0 (696) 0 0 (696)                                          
Net income (loss)                                                                         $ 0 $ 0 0 0 (1,718) (1,989) (3,707)
Balance (in shares) at Jun. 30, 2023                                                                         42,673 13,089,848          
Balance at Jun. 30, 2023                                                                         $ 0 $ 0 3,319 191,676 (112,434) 98,270 180,831
Balance (in shares) at Dec. 31, 2023                                                                         39,489 27,858,539          
Balance at Dec. 31, 2023                                                                         $ 0 $ 2 3,319 240,357 (134,291) 93,568 202,955
Equity-based payments                                                                         0 0 0 454 0 2,546 3,000
Distributions to non-controlling interest holders                                                                         0 0 0 0 0 (46) (46)
Distributions                 0 0 0 (37) 0 0 (37) 0 0 0 (491) 0 0 (491)                                          
Conversions, Shares (in shares)                                             (2,207) 679,468           (329) 99,372                        
Conversions                                             $ 0 $ 0 $ 0 $ 617 $ 0 $ 0 $ 617 $ 0 $ 0 $ 0 $ 94 $ 0 $ 0 $ 94              
Net income (loss)                                                                         $ 0 $ 0 0 0 (2,098) (891) (2,989)
Balance (in shares) at Mar. 31, 2024                                                                         36,953 28,637,379          
Balance at Mar. 31, 2024                                                                         $ 0 $ 2 3,319 240,994 (136,389) 95,177 203,103
Equity-based payments                                                                         0 0 0 402 0 1,308 1,710
Distributions to non-controlling interest holders                                                                         0 0 0 0 0 (46) (46)
Distributions                 $ 0 $ 0 $ 0 $ (34) $ 0 $ 0 $ (34) $ 0 $ 0 $ 0 $ (452) $ 0 $ 0 $ (452)                                          
Conversions, Shares (in shares)                                             (2,969) 1,053,518           (202) 72,578                        
Conversions                                             $ 0 $ 0 $ 0 $ 841 $ 0 $ 0 $ 841 $ 0 $ 0 $ 0 $ 61 $ 0 $ 0 $ 61              
Net income (loss)                                                                         $ 0 $ 0 0 0 (1,357) (1,112) (2,469)
Balance (in shares) at Jun. 30, 2024                                                                         33,782 29,763,475          
Balance at Jun. 30, 2024                                                                         $ 0 $ 2 $ 3,319 $ 241,812 $ (137,746) $ 95,327 $ 202,714